[AUTOAIR] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[AUTOAIR] AUTOAIR HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 15.11%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 21,545 17,679 21,226 17,729 28,327 32,146 31,707 -6.23%
PBT -4,961 -6,018 -4,925 -8,651 -6,245 -3,659 -2,380 13.00%
Tax 0 0 283 157 -287 1,406 -55 -
NP -4,961 -6,018 -4,642 -8,494 -6,532 -2,253 -2,435 12.58%
-
NP to SH -4,961 -6,018 -4,642 -8,494 -6,532 -2,253 -2,435 12.58%
-
Tax Rate - - - - - - - -
Total Cost 26,506 23,697 25,868 26,223 34,859 34,399 34,142 -4.12%
-
Net Worth 12,950 21,095 25,402 29,480 38,033 48,499 45,134 -18.77%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 12,950 21,095 25,402 29,480 38,033 48,499 45,134 -18.77%
NOSH 35,000 43,950 44,566 43,999 44,225 49,999 44,249 -3.82%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -23.03% -34.04% -21.87% -47.91% -23.06% -7.01% -7.68% -
ROE -38.31% -28.53% -18.27% -28.81% -17.17% -4.65% -5.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 61.56 40.23 47.63 40.29 64.05 64.29 71.65 -2.49%
EPS -14.17 -13.69 -10.42 -19.30 -14.77 -4.51 -5.50 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.48 0.57 0.67 0.86 0.97 1.02 -15.53%
Adjusted Per Share Value based on latest NOSH - 43,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 48.82 40.06 48.10 40.17 64.19 72.84 71.85 -6.23%
EPS -11.24 -13.64 -10.52 -19.25 -14.80 -5.11 -5.52 12.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.478 0.5756 0.668 0.8618 1.099 1.0228 -18.77%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.19 0.17 0.13 0.25 0.40 0.75 0.33 -
P/RPS 0.31 0.42 0.27 0.62 0.62 1.17 0.46 -6.36%
P/EPS -1.34 -1.24 -1.25 -1.30 -2.71 -16.64 -6.00 -22.09%
EY -74.60 -80.55 -80.12 -77.22 -36.92 -6.01 -16.68 28.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.35 0.23 0.37 0.47 0.77 0.32 8.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 25/02/11 23/02/10 23/02/09 31/01/08 27/02/07 -
Price 0.15 0.17 0.19 0.60 0.29 0.70 0.41 -
P/RPS 0.24 0.42 0.40 1.49 0.45 1.09 0.57 -13.41%
P/EPS -1.06 -1.24 -1.82 -3.11 -1.96 -15.53 -7.45 -27.72%
EY -94.50 -80.55 -54.82 -32.17 -50.93 -6.44 -13.42 38.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.35 0.33 0.90 0.34 0.72 0.40 0.41%

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