[AUTOAIR] YoY Annualized Quarter Result on 31-Dec-2001 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- -45.77%
YoY- -52.99%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 40,906 28,120 31,480 31,870 27,916 29,900 35,122 -0.16%
PBT 2,218 -2,726 344 806 2,036 4,364 7,908 1.36%
Tax -600 -52 -92 -114 -564 -1,200 -184 -1.24%
NP 1,618 -2,778 252 692 1,472 3,164 7,724 1.67%
-
NP to SH 1,618 -2,778 252 692 1,472 3,164 7,724 1.67%
-
Tax Rate 27.05% - 26.74% 14.14% 27.70% 27.50% 2.33% -
Total Cost 39,288 30,898 31,228 31,178 26,444 26,736 27,398 -0.38%
-
Net Worth 47,641 44,834 48,227 44,732 44,413 41,433 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 47,641 44,834 48,227 44,732 44,413 41,433 0 -100.00%
NOSH 44,944 43,955 43,448 24,714 25,379 25,111 25,077 -0.61%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 3.96% -9.88% 0.80% 2.17% 5.27% 10.58% 21.99% -
ROE 3.40% -6.20% 0.52% 1.55% 3.31% 7.64% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 91.01 63.97 72.45 128.95 110.00 119.07 140.05 0.45%
EPS 3.60 -6.32 0.58 2.80 5.80 12.60 30.80 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.02 1.11 1.81 1.75 1.65 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 26,999
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 92.69 63.72 71.33 72.22 63.26 67.75 79.59 -0.16%
EPS 3.67 -6.29 0.57 1.57 3.34 7.17 17.50 1.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0796 1.016 1.0928 1.0137 1.0064 0.9389 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.62 1.12 0.80 1.54 1.49 0.00 0.00 -
P/RPS 0.68 1.75 1.10 1.19 1.35 0.00 0.00 -100.00%
P/EPS 17.22 -17.72 137.93 55.00 25.69 0.00 0.00 -100.00%
EY 5.81 -5.64 0.73 1.82 3.89 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.10 0.72 0.85 0.85 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 21/02/05 12/04/04 28/02/03 26/02/02 28/02/01 24/02/00 - -
Price 0.59 0.86 0.80 1.65 1.32 4.16 0.00 -
P/RPS 0.65 1.34 1.10 1.28 1.20 3.49 0.00 -100.00%
P/EPS 16.39 -13.61 137.93 58.93 22.76 33.02 0.00 -100.00%
EY 6.10 -7.35 0.73 1.70 4.39 3.03 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.84 0.72 0.91 0.75 2.52 0.00 -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
Post a Comment