[AUTOAIR] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 6.17%
YoY- -56.95%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 16,884 16,448 18,826 19,564 19,616 20,052 19,751 -9.90%
PBT -4,964 -6,412 -7,507 -7,452 -7,942 -10,536 -4,608 5.07%
Tax 0 0 0 0 0 0 208 -
NP -4,964 -6,412 -7,507 -7,452 -7,942 -10,536 -4,400 8.34%
-
NP to SH -4,964 -6,412 -7,507 -7,452 -7,942 -10,536 -4,400 8.34%
-
Tax Rate - - - - - - - -
Total Cost 21,848 22,860 26,333 27,016 27,558 30,588 24,151 -6.44%
-
Net Worth 21,274 22,263 21,511 23,324 25,149 26,340 29,033 -18.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 21,274 22,263 21,511 23,324 25,149 26,340 29,033 -18.67%
NOSH 44,321 44,527 43,900 44,007 44,122 43,900 43,990 0.49%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -29.40% -38.98% -39.88% -38.09% -40.49% -52.54% -22.28% -
ROE -23.33% -28.80% -34.90% -31.95% -31.58% -40.00% -15.15% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.09 36.94 42.88 44.46 44.46 45.68 44.90 -10.35%
EPS -11.20 -14.40 -17.10 -16.93 -18.00 -24.00 -10.00 7.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.49 0.53 0.57 0.60 0.66 -19.08%
Adjusted Per Share Value based on latest NOSH - 43,729
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.26 37.27 42.66 44.33 44.45 45.44 44.76 -9.90%
EPS -11.25 -14.53 -17.01 -16.89 -18.00 -23.87 -9.97 8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4821 0.5045 0.4874 0.5285 0.5699 0.5969 0.6579 -18.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.17 0.27 0.16 0.19 0.13 0.20 0.38 -
P/RPS 0.45 0.73 0.37 0.43 0.29 0.44 0.85 -34.48%
P/EPS -1.52 -1.88 -0.94 -1.12 -0.72 -0.83 -3.80 -45.62%
EY -65.88 -53.33 -106.88 -89.12 -138.46 -120.00 -26.32 84.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.54 0.33 0.36 0.23 0.33 0.58 -28.52%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 23/08/11 26/05/11 25/02/11 30/11/10 30/08/10 -
Price 0.17 0.20 0.30 0.21 0.19 0.25 0.29 -
P/RPS 0.45 0.54 0.70 0.47 0.43 0.55 0.65 -21.68%
P/EPS -1.52 -1.39 -1.75 -1.24 -1.06 -1.04 -2.90 -34.91%
EY -65.88 -72.00 -57.00 -80.63 -94.74 -96.00 -34.49 53.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.40 0.61 0.40 0.33 0.42 0.44 -14.11%

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