[AUTOAIR] QoQ Quarter Result on 30-Jun-2004 [#4]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 8118.18%
YoY- 249.03%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 11,251 9,233 11,220 9,461 7,864 6,215 7,845 27.14%
PBT 366 59 1,050 497 109 -1,402 39 344.31%
Tax -133 -35 -265 407 -98 -13 -13 370.60%
NP 233 24 785 904 11 -1,415 26 330.86%
-
NP to SH 233 24 785 904 11 -1,415 26 330.86%
-
Tax Rate 36.34% 59.32% 25.24% -81.89% 89.91% - 33.33% -
Total Cost 11,018 9,209 10,435 8,557 7,853 7,630 7,819 25.66%
-
Net Worth 46,599 25,439 45,791 45,861 37,399 44,822 45,499 1.60%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 46,599 25,439 45,791 45,861 37,399 44,822 45,499 1.60%
NOSH 43,962 23,999 43,611 44,097 36,666 43,944 43,333 0.96%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.07% 0.26% 7.00% 9.56% 0.14% -22.77% 0.33% -
ROE 0.50% 0.09% 1.71% 1.97% 0.03% -3.16% 0.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.59 38.47 25.73 21.45 21.45 14.14 18.10 25.94%
EPS 0.53 0.10 1.80 2.05 0.03 -3.22 0.06 326.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.06 1.05 1.04 1.02 1.02 1.05 0.63%
Adjusted Per Share Value based on latest NOSH - 44,097
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 25.49 20.92 25.42 21.44 17.82 14.08 17.78 27.11%
EPS 0.53 0.05 1.78 2.05 0.02 -3.21 0.06 326.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.056 0.5765 1.0376 1.0392 0.8475 1.0157 1.031 1.60%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.59 0.62 0.65 0.69 0.94 1.12 0.79 -
P/RPS 2.31 1.61 2.53 3.22 4.38 7.92 4.36 -34.49%
P/EPS 111.32 620.00 36.11 33.66 3,133.33 -34.78 1,316.67 -80.70%
EY 0.90 0.16 2.77 2.97 0.03 -2.88 0.08 401.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.62 0.66 0.92 1.10 0.75 -17.68%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 21/02/05 26/11/04 26/08/04 26/05/04 12/04/04 20/11/03 -
Price 0.40 0.59 0.70 0.70 0.73 0.86 1.07 -
P/RPS 1.56 1.53 2.72 3.26 3.40 6.08 5.91 -58.81%
P/EPS 75.47 590.00 38.89 34.15 2,433.33 -26.71 1,783.33 -87.83%
EY 1.32 0.17 2.57 2.93 0.04 -3.74 0.06 683.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.56 0.67 0.67 0.72 0.84 1.02 -48.19%

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