[AUTOAIR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#1]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 94.26%
YoY- 24.18%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 21,354 15,729 11,958 6,750 32,902 23,917 16,533 18.61%
PBT -8,301 -5,352 -3,304 -174 -3,474 -1,468 -533 524.68%
Tax 189 -85 -43 -33 -134 160 110 43.50%
NP -8,112 -5,437 -3,347 -207 -3,608 -1,308 -423 617.75%
-
NP to SH -8,112 -5,437 -3,347 -207 -3,608 -1,308 -423 617.75%
-
Tax Rate - - - - - - - -
Total Cost 29,466 21,166 15,305 6,957 36,510 25,225 16,956 44.59%
-
Net Worth 33,506 35,954 37,873 37,259 41,709 41,419 41,031 -12.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 33,506 35,954 37,873 37,259 41,709 41,419 41,031 -12.64%
NOSH 44,086 43,846 44,039 41,400 44,371 43,600 42,300 2.79%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -37.99% -34.57% -27.99% -3.07% -10.97% -5.47% -2.56% -
ROE -24.21% -15.12% -8.84% -0.56% -8.65% -3.16% -1.03% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.44 35.87 27.15 16.30 74.15 54.86 39.09 15.38%
EPS -18.40 -12.40 -7.60 -0.50 -8.20 -3.00 -1.00 598.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.82 0.86 0.90 0.94 0.95 0.97 -15.02%
Adjusted Per Share Value based on latest NOSH - 41,400
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.39 35.64 27.10 15.30 74.56 54.20 37.46 18.62%
EPS -18.38 -12.32 -7.58 -0.47 -8.18 -2.96 -0.96 616.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7593 0.8147 0.8582 0.8443 0.9451 0.9386 0.9298 -12.64%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.29 0.40 0.55 0.38 0.50 0.75 -
P/RPS 0.83 0.81 1.47 3.37 0.51 0.91 1.92 -42.85%
P/EPS -2.17 -2.34 -5.26 -110.00 -4.67 -16.67 -75.00 -90.59%
EY -46.00 -42.76 -19.00 -0.91 -21.40 -6.00 -1.33 963.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.35 0.47 0.61 0.40 0.53 0.77 -22.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 22/05/09 23/02/09 21/11/08 29/08/08 28/05/08 31/01/08 -
Price 0.27 0.45 0.29 0.40 0.69 0.47 0.70 -
P/RPS 0.56 1.25 1.07 2.45 0.93 0.86 1.79 -53.94%
P/EPS -1.47 -3.63 -3.82 -80.00 -8.49 -15.67 -70.00 -92.40%
EY -68.15 -27.56 -26.21 -1.25 -11.78 -6.38 -1.43 1217.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.55 0.34 0.44 0.73 0.49 0.72 -37.03%

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