[AUTOAIR] YoY Annual (Unaudited) Result on 30-Jun-2006 [#4]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Annual (Unaudited) Result
Revenue	21,354	32,902	29,012	36,022	42,112	31,385	32,732	-6.86%
YoY %	-35.10%	13.41%	-19.46%	-14.46%	34.18%	-4.12%	-	-
Horiz. %	65.24%	100.52%	88.63%	110.05%	128.66%	95.88%	100.00%	-
PBT	-8,301	-3,474	-5,787	370	2,512	-757	464	-
YoY %	-138.95%	39.97%	-1,664.05%	-85.27%	431.84%	-263.15%	-	-
Horiz. %	-1,789.01%	-748.71%	-1,247.20%	79.74%	541.38%	-163.15%	100.00%	-
Tax	189	-134	1,296	-59	-704	283	-221	-
YoY %	241.04%	-110.34%	2,296.61%	91.62%	-348.76%	228.05%	-	-
Horiz. %	-85.52%	60.63%	-586.43%	26.70%	318.55%	-128.05%	100.00%	-
NP	-8,112	-3,608	-4,491	311	1,808	-474	243	-
YoY %	-124.83%	19.66%	-1,544.05%	-82.80%	481.43%	-295.06%	-	-
Horiz. %	-3,338.27%	-1,484.77%	-1,848.15%	127.98%	744.03%	-195.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,112	-3,608	-4,491	311	1,808	-474	243	-
YoY %	-124.83%	19.66%	-1,544.05%	-82.80%	481.43%	-295.06%	-	-
Horiz. %	-3,338.27%	-1,484.77%	-1,848.15%	127.98%	744.03%	-195.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	15.95%	28.03%	-	47.63%	-
YoY %	-	-	-	-43.10%	0.00%	-	-	-
Horiz. %	-	-	-	33.49%	58.85%	-	100.00%	-
Total Cost	29,466	36,510	33,503	35,711	40,304	31,859	32,489	-1.61%
YoY %	-19.29%	8.98%	-6.18%	-11.40%	26.51%	-1.94%	-	-
Horiz. %	90.70%	112.38%	103.12%	109.92%	124.05%	98.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	33,506	41,709	42,966	48,427	47,569	45,644	45,776	-5.06%
YoY %	-19.67%	-2.93%	-11.28%	1.80%	4.22%	-0.29%	-	-
Horiz. %	73.20%	91.12%	93.86%	105.79%	103.92%	99.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	33,506	41,709	42,966	48,427	47,569	45,644	45,776	-5.06%
YoY %	-19.67%	-2.93%	-11.28%	1.80%	4.22%	-0.29%	-	-
Horiz. %	73.20%	91.12%	93.86%	105.79%	103.92%	99.71%	100.00%	-
NOSH	44,086	44,371	43,843	44,428	44,045	43,888	43,596	0.18%
YoY %	-0.64%	1.20%	-1.32%	0.87%	0.36%	0.67%	-	-
Horiz. %	101.12%	101.78%	100.57%	101.91%	101.03%	100.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	-37.99%	-10.97%	-15.48%	0.86%	4.29%	-1.51%	0.74%	-
YoY %	-246.31%	29.13%	-1,900.00%	-79.95%	384.11%	-304.05%	-	-
Horiz. %	-5,133.78%	-1,482.43%	-2,091.89%	116.22%	579.73%	-204.05%	100.00%	-
ROE	-24.21%	-8.65%	-10.45%	0.64%	3.80%	-1.04%	0.53%	-
YoY %	-179.88%	17.22%	-1,732.81%	-83.16%	465.38%	-296.23%	-	-
Horiz. %	-4,567.92%	-1,632.08%	-1,971.70%	120.75%	716.98%	-196.23%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	48.44	74.15	66.17	81.08	95.61	71.51	75.08	-7.03%
YoY %	-34.67%	12.06%	-18.39%	-15.20%	33.70%	-4.75%	-	-
Horiz. %	64.52%	98.76%	88.13%	107.99%	127.34%	95.25%	100.00%	-
EPS	-18.40	-8.20	-10.20	0.70	4.10	-1.08	0.56	-
YoY %	-124.39%	19.61%	-1,557.14%	-82.93%	479.63%	-292.86%	-	-
Horiz. %	-3,285.71%	-1,464.29%	-1,821.43%	125.00%	732.14%	-192.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.76	0.94	0.98	1.09	1.08	1.04	1.05	-5.23%
YoY %	-19.15%	-4.08%	-10.09%	0.93%	3.85%	-0.95%	-	-
Horiz. %	72.38%	89.52%	93.33%	103.81%	102.86%	99.05%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 48,333
RPS	48.39	74.56	65.74	81.63	95.43	71.12	74.17	-6.86%
YoY %	-35.10%	13.42%	-19.47%	-14.46%	34.18%	-4.11%	-	-
Horiz. %	65.24%	100.53%	88.63%	110.06%	128.66%	95.89%	100.00%	-
EPS	-18.38	-8.18	-10.18	0.70	4.10	-1.07	0.55	-
YoY %	-124.69%	19.65%	-1,554.29%	-82.93%	483.18%	-294.55%	-	-
Horiz. %	-3,341.82%	-1,487.27%	-1,850.91%	127.27%	745.45%	-194.55%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.7593	0.9451	0.9736	1.0974	1.0779	1.0343	1.0373	-5.06%
YoY %	-19.66%	-2.93%	-11.28%	1.81%	4.22%	-0.29%	-	-
Horiz. %	73.20%	91.11%	93.86%	105.79%	103.91%	99.71%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.40	0.38	0.34	0.47	0.60	0.69	0.76	-
P/RPS	0.83	0.51	0.51	0.58	0.63	0.96	1.01	-3.21%
YoY %	62.75%	0.00%	-12.07%	-7.94%	-34.38%	-4.95%	-	-
Horiz. %	82.18%	50.50%	50.50%	57.43%	62.38%	95.05%	100.00%	-
P/EPS	-2.17	-4.67	-3.32	67.14	14.62	-63.89	136.35	-
YoY %	53.53%	-40.66%	-104.94%	359.23%	122.88%	-146.86%	-	-
Horiz. %	-1.59%	-3.43%	-2.43%	49.24%	10.72%	-46.86%	100.00%	-
EY	-46.00	-21.40	-30.13	1.49	6.84	-1.57	0.73	-
YoY %	-114.95%	28.97%	-2,122.15%	-78.22%	535.67%	-315.07%	-	-
Horiz. %	-6,301.37%	-2,931.51%	-4,127.40%	204.11%	936.99%	-215.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.53	0.40	0.35	0.43	0.56	0.66	0.72	-4.97%
YoY %	32.50%	14.29%	-18.60%	-23.21%	-15.15%	-8.33%	-	-
Horiz. %	73.61%	55.56%	48.61%	59.72%	77.78%	91.67%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	29/08/08	22/08/07	28/08/06	25/08/05	26/08/04	28/08/03	-
Price	0.27	0.69	0.35	0.33	0.60	0.70	0.88	-
P/RPS	0.56	0.93	0.53	0.41	0.63	0.98	1.17	-11.54%
YoY %	-39.78%	75.47%	29.27%	-34.92%	-35.71%	-16.24%	-	-
Horiz. %	47.86%	79.49%	45.30%	35.04%	53.85%	83.76%	100.00%	-
P/EPS	-1.47	-8.49	-3.42	47.14	14.62	-64.81	157.88	-
YoY %	82.69%	-148.25%	-107.25%	222.44%	122.56%	-141.05%	-	-
Horiz. %	-0.93%	-5.38%	-2.17%	29.86%	9.26%	-41.05%	100.00%	-
EY	-68.15	-11.78	-29.27	2.12	6.84	-1.54	0.63	-
YoY %	-478.52%	59.75%	-1,480.66%	-69.01%	544.16%	-344.44%	-	-
Horiz. %	-10,817.46%	-1,869.84%	-4,646.03%	336.51%	1,085.71%	-244.44%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.36	0.73	0.36	0.30	0.56	0.67	0.84	-13.15%
YoY %	-50.68%	102.78%	20.00%	-46.43%	-16.42%	-20.24%	-	-
Horiz. %	42.86%	86.90%	42.86%	35.71%	66.67%	79.76%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos