[AUTOAIR] QoQ TTM Result on 30-Jun-2005 [#4]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -7.09%
YoY- 481.43%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 36,995 39,373 40,434 42,112 41,165 37,778 34,760 4.24%
PBT 1,207 1,492 1,513 2,512 1,972 1,715 254 182.91%
Tax -275 -408 -442 -704 -26 9 31 -
NP 932 1,084 1,071 1,808 1,946 1,724 285 120.47%
-
NP to SH 932 1,084 1,071 1,808 1,946 1,724 285 120.47%
-
Tax Rate 22.78% 27.35% 29.21% 28.03% 1.32% -0.52% -12.20% -
Total Cost 36,063 38,289 39,363 40,304 39,219 36,054 34,475 3.05%
-
Net Worth 43,740 39,960 51,840 43,919 46,599 25,439 45,791 -3.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 43,740 39,960 51,840 43,919 46,599 25,439 45,791 -3.01%
NOSH 40,499 36,999 47,999 43,919 43,962 23,999 43,611 -4.81%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.52% 2.75% 2.65% 4.29% 4.73% 4.56% 0.82% -
ROE 2.13% 2.71% 2.07% 4.12% 4.18% 6.78% 0.62% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 91.35 106.41 84.24 95.88 93.64 157.41 79.70 9.53%
EPS 2.30 2.93 2.23 4.12 4.43 7.18 0.65 132.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.08 1.00 1.06 1.06 1.05 1.89%
Adjusted Per Share Value based on latest NOSH - 43,919
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 83.83 89.22 91.62 95.43 93.28 85.61 78.77 4.24%
EPS 2.11 2.46 2.43 4.10 4.41 3.91 0.65 119.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9912 0.9055 1.1747 0.9952 1.056 0.5765 1.0376 -3.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.35 0.40 0.45 0.60 0.59 0.62 0.65 -
P/RPS 0.38 0.38 0.53 0.63 0.63 0.39 0.82 -40.14%
P/EPS 15.21 13.65 20.17 14.58 13.33 8.63 99.46 -71.43%
EY 6.57 7.32 4.96 6.86 7.50 11.59 1.01 248.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.42 0.60 0.56 0.58 0.62 -35.68%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 22/02/06 21/11/05 25/08/05 25/05/05 21/02/05 26/11/04 -
Price 0.38 0.39 0.37 0.60 0.40 0.59 0.70 -
P/RPS 0.42 0.37 0.44 0.63 0.43 0.37 0.88 -38.95%
P/EPS 16.51 13.31 16.58 14.58 9.04 8.21 107.12 -71.28%
EY 6.06 7.51 6.03 6.86 11.07 12.18 0.93 249.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.34 0.60 0.38 0.56 0.67 -35.16%

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