[AUTOAIR] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ- 12.88%
YoY- 273.91%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 39,373 40,434 42,112 41,165 37,778 34,760 31,385 16.27%
PBT 1,492 1,513 2,512 1,972 1,715 254 -757 -
Tax -408 -442 -704 -26 9 31 283 -
NP 1,084 1,071 1,808 1,946 1,724 285 -474 -
-
NP to SH 1,084 1,071 1,808 1,946 1,724 285 -474 -
-
Tax Rate 27.35% 29.21% 28.03% 1.32% -0.52% -12.20% - -
Total Cost 38,289 39,363 40,304 39,219 36,054 34,475 31,859 13.00%
-
Net Worth 39,960 51,840 43,919 46,599 25,439 45,791 45,861 -8.75%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 39,960 51,840 43,919 46,599 25,439 45,791 45,861 -8.75%
NOSH 36,999 47,999 43,919 43,962 23,999 43,611 44,097 -11.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.75% 2.65% 4.29% 4.73% 4.56% 0.82% -1.51% -
ROE 2.71% 2.07% 4.12% 4.18% 6.78% 0.62% -1.03% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 106.41 84.24 95.88 93.64 157.41 79.70 71.17 30.65%
EPS 2.93 2.23 4.12 4.43 7.18 0.65 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.08 1.00 1.06 1.06 1.05 1.04 2.54%
Adjusted Per Share Value based on latest NOSH - 43,962
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.22 91.62 95.43 93.28 85.61 78.77 71.12 16.26%
EPS 2.46 2.43 4.10 4.41 3.91 0.65 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9055 1.1747 0.9952 1.056 0.5765 1.0376 1.0392 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.40 0.45 0.60 0.59 0.62 0.65 0.69 -
P/RPS 0.38 0.53 0.63 0.63 0.39 0.82 0.97 -46.36%
P/EPS 13.65 20.17 14.58 13.33 8.63 99.46 -64.19 -
EY 7.32 4.96 6.86 7.50 11.59 1.01 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.60 0.56 0.58 0.62 0.66 -31.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 21/11/05 25/08/05 25/05/05 21/02/05 26/11/04 26/08/04 -
Price 0.39 0.37 0.60 0.40 0.59 0.70 0.70 -
P/RPS 0.37 0.44 0.63 0.43 0.37 0.88 0.98 -47.66%
P/EPS 13.31 16.58 14.58 9.04 8.21 107.12 -65.12 -
EY 7.51 6.03 6.86 11.07 12.18 0.93 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.34 0.60 0.38 0.56 0.67 0.67 -33.83%

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