[AUTOAIR] QoQ Quarter Result on 31-Dec-2004 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -96.94%
YoY- 101.7%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 9,542 10,408 11,251 9,233 11,220 9,461 7,864 13.74%
PBT 51 1,037 366 59 1,050 497 109 -39.70%
Tax -3 -271 -133 -35 -265 407 -98 -90.19%
NP 48 766 233 24 785 904 11 166.79%
-
NP to SH 48 766 233 24 785 904 11 166.79%
-
Tax Rate 5.88% 26.13% 36.34% 59.32% 25.24% -81.89% 89.91% -
Total Cost 9,494 9,642 11,018 9,209 10,435 8,557 7,853 13.47%
-
Net Worth 51,840 43,919 46,599 25,439 45,791 45,861 37,399 24.29%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 51,840 43,919 46,599 25,439 45,791 45,861 37,399 24.29%
NOSH 47,999 43,919 43,962 23,999 43,611 44,097 36,666 19.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.50% 7.36% 2.07% 0.26% 7.00% 9.56% 0.14% -
ROE 0.09% 1.74% 0.50% 0.09% 1.71% 1.97% 0.03% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.88 23.70 25.59 38.47 25.73 21.45 21.45 -4.93%
EPS 0.10 1.70 0.53 0.10 1.80 2.05 0.03 122.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.00 1.06 1.06 1.05 1.04 1.02 3.88%
Adjusted Per Share Value based on latest NOSH - 23,999
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 21.62 23.58 25.49 20.92 25.42 21.44 17.82 13.74%
EPS 0.11 1.74 0.53 0.05 1.78 2.05 0.02 211.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1747 0.9952 1.056 0.5765 1.0376 1.0392 0.8475 24.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.45 0.60 0.59 0.62 0.65 0.69 0.94 -
P/RPS 2.26 2.53 2.31 1.61 2.53 3.22 4.38 -35.64%
P/EPS 450.00 34.40 111.32 620.00 36.11 33.66 3,133.33 -72.54%
EY 0.22 2.91 0.90 0.16 2.77 2.97 0.03 276.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.60 0.56 0.58 0.62 0.66 0.92 -40.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 21/11/05 25/08/05 25/05/05 21/02/05 26/11/04 26/08/04 26/05/04 -
Price 0.37 0.60 0.40 0.59 0.70 0.70 0.73 -
P/RPS 1.86 2.53 1.56 1.53 2.72 3.26 3.40 -33.08%
P/EPS 370.00 34.40 75.47 590.00 38.89 34.15 2,433.33 -71.47%
EY 0.27 2.91 1.32 0.17 2.57 2.93 0.04 256.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.60 0.38 0.56 0.67 0.67 0.72 -39.33%

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