[AUTOAIR] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 22.58%
YoY- 37.5%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 11,724 23,624 20,684 16,884 16,448 18,826 19,564 -28.85%
PBT -1,128 -7,119 -4,548 -4,964 -6,412 -7,507 -7,452 -71.49%
Tax 0 0 0 0 0 0 0 -
NP -1,128 -7,119 -4,548 -4,964 -6,412 -7,507 -7,452 -71.49%
-
NP to SH -1,128 -7,119 -4,548 -4,964 -6,412 -7,507 -7,452 -71.49%
-
Tax Rate - - - - - - - -
Total Cost 12,852 30,743 25,232 21,848 22,860 26,333 27,016 -38.97%
-
Net Worth 17,389 16,678 20,116 21,274 22,263 21,511 23,324 -17.73%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 17,389 16,678 20,116 21,274 22,263 21,511 23,324 -17.73%
NOSH 46,999 43,889 43,730 44,321 44,527 43,900 44,007 4.47%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -9.62% -30.13% -21.99% -29.40% -38.98% -39.88% -38.09% -
ROE -6.49% -42.68% -22.61% -23.33% -28.80% -34.90% -31.95% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 24.94 53.83 47.30 38.09 36.94 42.88 44.46 -31.91%
EPS -2.40 -16.20 -10.40 -11.20 -14.40 -17.10 -16.93 -72.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.38 0.46 0.48 0.50 0.49 0.53 -21.25%
Adjusted Per Share Value based on latest NOSH - 43,950
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.57 53.53 46.87 38.26 37.27 42.66 44.33 -28.84%
EPS -2.56 -16.13 -10.31 -11.25 -14.53 -17.01 -16.89 -71.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3941 0.3779 0.4558 0.4821 0.5045 0.4874 0.5285 -17.72%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.22 0.17 0.17 0.17 0.27 0.16 0.19 -
P/RPS 0.88 0.32 0.36 0.45 0.73 0.37 0.43 60.98%
P/EPS -9.17 -1.05 -1.63 -1.52 -1.88 -0.94 -1.12 304.67%
EY -10.91 -95.41 -61.18 -65.88 -53.33 -106.88 -89.12 -75.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.37 0.35 0.54 0.33 0.36 38.88%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 28/05/12 29/02/12 30/11/11 23/08/11 26/05/11 -
Price 0.19 0.21 0.14 0.17 0.20 0.30 0.21 -
P/RPS 0.76 0.39 0.30 0.45 0.54 0.70 0.47 37.64%
P/EPS -7.92 -1.29 -1.35 -1.52 -1.39 -1.75 -1.24 243.08%
EY -12.63 -77.24 -74.29 -65.88 -72.00 -57.00 -80.63 -70.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.30 0.35 0.40 0.61 0.40 17.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment