[AUTOAIR] YoY Annualized Quarter Result on 31-Dec-2005 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- -11.46%
YoY- -89.49%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 23,916 33,066 26,798 35,428 40,906 28,120 31,480 -4.47%
PBT -6,608 -1,066 -5,322 178 2,218 -2,726 344 -
Tax -86 220 0 -8 -600 -52 -92 -1.11%
NP -6,694 -846 -5,322 170 1,618 -2,778 252 -
-
NP to SH -6,694 -846 -5,322 170 1,618 -2,778 252 -
-
Tax Rate - - - 4.49% 27.05% - 26.74% -
Total Cost 30,610 33,912 32,120 35,258 39,288 30,898 31,228 -0.33%
-
Net Worth 37,873 41,031 45,236 45,900 47,641 44,834 48,227 -3.94%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 37,873 41,031 45,236 45,900 47,641 44,834 48,227 -3.94%
NOSH 44,039 42,300 44,350 42,499 44,944 43,955 43,448 0.22%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -27.99% -2.56% -19.86% 0.48% 3.96% -9.88% 0.80% -
ROE -17.67% -2.06% -11.76% 0.37% 3.40% -6.20% 0.52% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.31 78.17 60.42 83.36 91.01 63.97 72.45 -4.68%
EPS -15.20 -2.00 -12.00 0.40 3.60 -6.32 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.97 1.02 1.08 1.06 1.02 1.11 -4.16%
Adjusted Per Share Value based on latest NOSH - 36,999
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 54.19 74.93 60.72 80.28 92.69 63.72 71.33 -4.47%
EPS -15.17 -1.92 -12.06 0.39 3.67 -6.29 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8582 0.9298 1.0251 1.0401 1.0796 1.016 1.0928 -3.94%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.40 0.75 0.33 0.40 0.62 1.12 0.80 -
P/RPS 0.74 0.96 0.55 0.48 0.68 1.75 1.10 -6.38%
P/EPS -2.63 -37.50 -2.75 100.00 17.22 -17.72 137.93 -
EY -38.00 -2.67 -36.36 1.00 5.81 -5.64 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.77 0.32 0.37 0.58 1.10 0.72 -6.85%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 31/01/08 27/02/07 22/02/06 21/02/05 12/04/04 28/02/03 -
Price 0.29 0.70 0.41 0.39 0.59 0.86 0.80 -
P/RPS 0.53 0.90 0.68 0.47 0.65 1.34 1.10 -11.44%
P/EPS -1.91 -35.00 -3.42 97.50 16.39 -13.61 137.93 -
EY -52.41 -2.86 -29.27 1.03 6.10 -7.35 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.72 0.40 0.36 0.56 0.84 0.72 -11.74%

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