[AUTOAIR] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -10.65%
YoY- 195.85%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 11,378 12,582 16,884 19,616 16,666 23,916 33,066 -16.27%
PBT 554 -578 -4,964 -7,942 -7,308 -6,608 -1,066 -
Tax 0 0 0 0 -150 -86 220 -
NP 554 -578 -4,964 -7,942 -7,458 -6,694 -846 -
-
NP to SH 554 -578 -4,964 -7,942 -7,458 -6,694 -846 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 10,824 13,160 21,848 27,558 24,124 30,610 33,912 -17.31%
-
Net Worth 15,828 15,275 21,274 25,149 29,393 37,873 41,031 -14.66%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 15,828 15,275 21,274 25,149 29,393 37,873 41,031 -14.66%
NOSH 43,968 41,285 44,321 44,122 43,870 44,039 42,300 0.64%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.87% -4.59% -29.40% -40.49% -44.75% -27.99% -2.56% -
ROE 3.50% -3.78% -23.33% -31.58% -25.37% -17.67% -2.06% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.88 30.48 38.09 44.46 37.99 54.31 78.17 -16.81%
EPS 1.26 -1.40 -11.20 -18.00 -17.00 -15.20 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.37 0.48 0.57 0.67 0.86 0.97 -15.21%
Adjusted Per Share Value based on latest NOSH - 43,703
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 25.78 28.51 38.26 44.45 37.77 54.19 74.93 -16.27%
EPS 1.26 -1.31 -11.25 -18.00 -16.90 -15.17 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3587 0.3461 0.4821 0.5699 0.6661 0.8582 0.9298 -14.66%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.08 0.19 0.17 0.13 0.25 0.40 0.75 -
P/RPS 0.31 0.62 0.45 0.29 0.66 0.74 0.96 -17.15%
P/EPS 6.35 -13.57 -1.52 -0.72 -1.47 -2.63 -37.50 -
EY 15.75 -7.37 -65.88 -138.46 -68.00 -38.00 -2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.51 0.35 0.23 0.37 0.47 0.77 -18.82%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 27/02/13 29/02/12 25/02/11 23/02/10 23/02/09 31/01/08 -
Price 0.13 0.15 0.17 0.19 0.60 0.29 0.70 -
P/RPS 0.50 0.49 0.45 0.43 1.58 0.53 0.90 -9.32%
P/EPS 10.32 -10.71 -1.52 -1.06 -3.53 -1.91 -35.00 -
EY 9.69 -9.33 -65.88 -94.74 -28.33 -52.41 -2.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.35 0.33 0.90 0.34 0.72 -10.90%

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