[AUTOAIR] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 74.1%
YoY- -914.98%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 2,931 4,112 5,013 4,119 6,750 8,224 6,971 -13.43%
PBT -282 -1,603 -2,634 -2,093 -174 -323 -1,599 -25.09%
Tax 0 0 0 -8 -33 50 0 -
NP -282 -1,603 -2,634 -2,101 -207 -273 -1,599 -25.09%
-
NP to SH -282 -1,603 -2,634 -2,101 -207 -273 -1,599 -25.09%
-
Tax Rate - - - - - - - -
Total Cost 3,213 5,715 7,647 6,220 6,957 8,497 8,570 -15.07%
-
Net Worth 17,389 22,263 26,340 31,077 37,259 44,589 46,637 -15.14%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 17,389 22,263 26,340 31,077 37,259 44,589 46,637 -15.14%
NOSH 46,999 44,527 43,900 43,770 41,400 45,499 44,416 0.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -9.62% -38.98% -52.54% -51.01% -3.07% -3.32% -22.94% -
ROE -1.62% -7.20% -10.00% -6.76% -0.56% -0.61% -3.43% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.24 9.23 11.42 9.41 16.30 18.07 15.69 -14.23%
EPS -0.60 -3.60 -6.00 -4.80 -0.50 -0.60 -3.60 -25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.50 0.60 0.71 0.90 0.98 1.05 -15.94%
Adjusted Per Share Value based on latest NOSH - 43,770
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.64 9.32 11.36 9.33 15.30 18.64 15.80 -13.44%
EPS -0.64 -3.63 -5.97 -4.76 -0.47 -0.62 -3.62 -25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3941 0.5045 0.5969 0.7042 0.8443 1.0104 1.0568 -15.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.22 0.27 0.20 0.25 0.55 0.31 0.30 -
P/RPS 3.53 2.92 1.75 2.66 3.37 1.72 1.91 10.76%
P/EPS -36.67 -7.50 -3.33 -5.21 -110.00 -51.67 -8.33 27.99%
EY -2.73 -13.33 -30.00 -19.20 -0.91 -1.94 -12.00 -21.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.33 0.35 0.61 0.32 0.29 12.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 26/11/09 21/11/08 21/11/07 22/11/06 -
Price 0.19 0.20 0.25 0.35 0.40 0.87 0.38 -
P/RPS 3.05 2.17 2.19 3.72 2.45 4.81 2.42 3.92%
P/EPS -31.67 -5.56 -4.17 -7.29 -80.00 -145.00 -10.56 20.06%
EY -3.16 -18.00 -24.00 -13.71 -1.25 -0.69 -9.47 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.42 0.49 0.44 0.89 0.36 5.97%

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