[AUTOAIR] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -708.45%
YoY- -691.25%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 16,884 19,616 16,666 23,916 33,066 26,798 35,428 -11.61%
PBT -4,964 -7,942 -7,308 -6,608 -1,066 -5,322 178 -
Tax 0 0 -150 -86 220 0 -8 -
NP -4,964 -7,942 -7,458 -6,694 -846 -5,322 170 -
-
NP to SH -4,964 -7,942 -7,458 -6,694 -846 -5,322 170 -
-
Tax Rate - - - - - - 4.49% -
Total Cost 21,848 27,558 24,124 30,610 33,912 32,120 35,258 -7.66%
-
Net Worth 21,274 25,149 29,393 37,873 41,031 45,236 45,900 -12.02%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 21,274 25,149 29,393 37,873 41,031 45,236 45,900 -12.02%
NOSH 44,321 44,122 43,870 44,039 42,300 44,350 42,499 0.70%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -29.40% -40.49% -44.75% -27.99% -2.56% -19.86% 0.48% -
ROE -23.33% -31.58% -25.37% -17.67% -2.06% -11.76% 0.37% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.09 44.46 37.99 54.31 78.17 60.42 83.36 -12.23%
EPS -11.20 -18.00 -17.00 -15.20 -2.00 -12.00 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.57 0.67 0.86 0.97 1.02 1.08 -12.63%
Adjusted Per Share Value based on latest NOSH - 44,225
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 38.26 44.45 37.77 54.19 74.93 60.72 80.28 -11.61%
EPS -11.25 -18.00 -16.90 -15.17 -1.92 -12.06 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4821 0.5699 0.6661 0.8582 0.9298 1.0251 1.0401 -12.02%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.17 0.13 0.25 0.40 0.75 0.33 0.40 -
P/RPS 0.45 0.29 0.66 0.74 0.96 0.55 0.48 -1.06%
P/EPS -1.52 -0.72 -1.47 -2.63 -37.50 -2.75 100.00 -
EY -65.88 -138.46 -68.00 -38.00 -2.67 -36.36 1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.23 0.37 0.47 0.77 0.32 0.37 -0.92%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 23/02/10 23/02/09 31/01/08 27/02/07 22/02/06 -
Price 0.17 0.19 0.60 0.29 0.70 0.41 0.39 -
P/RPS 0.45 0.43 1.58 0.53 0.90 0.68 0.47 -0.72%
P/EPS -1.52 -1.06 -3.53 -1.91 -35.00 -3.42 97.50 -
EY -65.88 -94.74 -28.33 -52.41 -2.86 -29.27 1.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.90 0.34 0.72 0.40 0.36 -0.46%

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