[AUTOAIR] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 36.34%
YoY- 34.5%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 11,718 20,684 19,564 17,701 20,972 31,889 26,845 -12.89%
PBT -758 -4,548 -7,452 -4,822 -7,136 -1,957 -5,122 -27.25%
Tax 0 0 0 74 -113 213 666 -
NP -758 -4,548 -7,452 -4,748 -7,249 -1,744 -4,456 -25.54%
-
NP to SH -758 -4,548 -7,452 -4,748 -7,249 -1,744 -4,456 -25.54%
-
Tax Rate - - - - - - - -
Total Cost 12,477 25,232 27,016 22,449 28,221 33,633 31,301 -14.20%
-
Net Worth 15,756 20,116 23,324 29,894 35,954 41,419 44,413 -15.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 15,756 20,116 23,324 29,894 35,954 41,419 44,413 -15.84%
NOSH 43,769 43,730 44,007 43,962 43,846 43,600 43,973 -0.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -6.47% -21.99% -38.09% -26.82% -34.57% -5.47% -16.60% -
ROE -4.81% -22.61% -31.95% -15.88% -20.16% -4.21% -10.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.77 47.30 44.46 40.26 47.83 73.14 61.05 -12.82%
EPS -1.73 -10.40 -16.93 -10.80 -16.53 -4.00 -10.13 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.36 0.46 0.53 0.68 0.82 0.95 1.01 -15.78%
Adjusted Per Share Value based on latest NOSH - 41,999
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 26.55 46.87 44.33 40.11 47.52 72.26 60.83 -12.89%
EPS -1.72 -10.31 -16.89 -10.76 -16.43 -3.95 -10.10 -25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3571 0.4558 0.5285 0.6774 0.8147 0.9386 1.0064 -15.84%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.15 0.17 0.19 0.30 0.29 0.50 0.39 -
P/RPS 0.56 0.36 0.43 0.75 0.61 0.68 0.64 -2.19%
P/EPS -8.65 -1.63 -1.12 -2.78 -1.75 -12.50 -3.85 14.42%
EY -11.56 -61.18 -89.12 -36.00 -57.01 -8.00 -25.98 -12.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.37 0.36 0.44 0.35 0.53 0.39 1.24%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 28/05/12 26/05/11 24/05/10 22/05/09 28/05/08 21/05/07 -
Price 0.17 0.14 0.21 0.50 0.45 0.47 0.32 -
P/RPS 0.63 0.30 0.47 1.24 0.94 0.64 0.52 3.24%
P/EPS -9.81 -1.35 -1.24 -4.63 -2.72 -11.75 -3.16 20.75%
EY -10.20 -74.29 -80.63 -21.60 -36.74 -8.51 -31.67 -17.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.30 0.40 0.74 0.55 0.49 0.32 6.61%

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