[AUTOAIR] YoY Annualized 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- -48.47%
YoY- 158.24%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 33,066 26,798 35,428 40,906 28,120 31,480 31,870 0.61%
PBT -1,066 -5,322 178 2,218 -2,726 344 806 -
Tax 220 0 -8 -600 -52 -92 -114 -
NP -846 -5,322 170 1,618 -2,778 252 692 -
-
NP to SH -846 -5,322 170 1,618 -2,778 252 692 -
-
Tax Rate - - 4.49% 27.05% - 26.74% 14.14% -
Total Cost 33,912 32,120 35,258 39,288 30,898 31,228 31,178 1.41%
-
Net Worth 41,031 45,236 45,900 47,641 44,834 48,227 44,732 -1.42%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 41,031 45,236 45,900 47,641 44,834 48,227 44,732 -1.42%
NOSH 42,300 44,350 42,499 44,944 43,955 43,448 24,714 9.36%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -2.56% -19.86% 0.48% 3.96% -9.88% 0.80% 2.17% -
ROE -2.06% -11.76% 0.37% 3.40% -6.20% 0.52% 1.55% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 78.17 60.42 83.36 91.01 63.97 72.45 128.95 -8.00%
EPS -2.00 -12.00 0.40 3.60 -6.32 0.58 2.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.02 1.08 1.06 1.02 1.11 1.81 -9.86%
Adjusted Per Share Value based on latest NOSH - 23,999
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 74.93 60.72 80.28 92.69 63.72 71.33 72.22 0.61%
EPS -1.92 -12.06 0.39 3.67 -6.29 0.57 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9298 1.0251 1.0401 1.0796 1.016 1.0928 1.0137 -1.42%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.75 0.33 0.40 0.62 1.12 0.80 1.54 -
P/RPS 0.96 0.55 0.48 0.68 1.75 1.10 1.19 -3.51%
P/EPS -37.50 -2.75 100.00 17.22 -17.72 137.93 55.00 -
EY -2.67 -36.36 1.00 5.81 -5.64 0.73 1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.32 0.37 0.58 1.10 0.72 0.85 -1.63%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/01/08 27/02/07 22/02/06 21/02/05 12/04/04 28/02/03 26/02/02 -
Price 0.70 0.41 0.39 0.59 0.86 0.80 1.65 -
P/RPS 0.90 0.68 0.47 0.65 1.34 1.10 1.28 -5.69%
P/EPS -35.00 -3.42 97.50 16.39 -13.61 137.93 58.93 -
EY -2.86 -29.27 1.03 6.10 -7.35 0.73 1.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.40 0.36 0.56 0.84 0.72 0.91 -3.82%

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