[AUTOAIR] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
12-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -319.4%
YoY- -299.61%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 31,707 39,373 37,778 31,052 32,036 33,456 30,513 0.64%
PBT -2,380 1,492 1,715 -1,048 669 1,460 3,146 -
Tax -55 -408 9 30 -159 164 -316 -25.26%
NP -2,435 1,084 1,724 -1,018 510 1,624 2,830 -
-
NP to SH -2,435 1,084 1,724 -1,018 510 1,624 2,830 -
-
Tax Rate - 27.35% -0.52% - 23.77% -11.23% 10.04% -
Total Cost 34,142 38,289 36,054 32,070 31,526 31,832 27,683 3.55%
-
Net Worth 45,134 39,960 25,439 44,822 49,579 48,869 44,624 0.18%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 45,134 39,960 25,439 44,822 49,579 48,869 44,624 0.18%
NOSH 44,249 36,999 23,999 43,944 44,666 26,999 25,499 9.61%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -7.68% 2.75% 4.56% -3.28% 1.59% 4.85% 9.27% -
ROE -5.39% 2.71% 6.78% -2.27% 1.03% 3.32% 6.34% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.65 106.41 157.41 70.66 71.72 123.91 119.66 -8.18%
EPS -5.50 2.93 7.18 -2.32 1.14 6.01 11.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.08 1.06 1.02 1.11 1.81 1.75 -8.60%
Adjusted Per Share Value based on latest NOSH - 43,944
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 71.85 89.22 85.61 70.36 72.59 75.81 69.14 0.64%
EPS -5.52 2.46 3.91 -2.31 1.16 3.68 6.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0228 0.9055 0.5765 1.0157 1.1235 1.1074 1.0112 0.19%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.33 0.40 0.62 1.12 0.80 1.54 1.49 -
P/RPS 0.46 0.38 0.39 1.58 1.12 1.24 1.25 -15.34%
P/EPS -6.00 13.65 8.63 -48.35 70.07 25.60 13.43 -
EY -16.68 7.32 11.59 -2.07 1.43 3.91 7.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.37 0.58 1.10 0.72 0.85 0.85 -15.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 22/02/06 21/02/05 12/04/04 28/02/03 26/02/02 28/02/01 -
Price 0.41 0.39 0.59 0.86 0.80 1.65 1.32 -
P/RPS 0.57 0.37 0.37 1.22 1.12 1.33 1.10 -10.37%
P/EPS -7.45 13.31 8.21 -37.12 70.07 27.43 11.89 -
EY -13.42 7.51 12.18 -2.69 1.43 3.65 8.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.56 0.84 0.72 0.91 0.75 -9.94%

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