[AUTOAIR] YoY TTM 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- 26.58%
YoY- 19.4%
Quarter Report
Latest QR
Upcoming QR
AUTOAIR's Result
AUTOAIR's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 16,972 19,885 21,148 18,901 24,714 32,795 29,569 -8.82%
PBT -4,311 -5,330 -6,580 -6,566 -7,358 -3,413 -3,642 2.84%
Tax 0 0 152 330 -379 956 445 -
NP -4,311 -5,330 -6,428 -6,236 -7,737 -2,457 -3,197 5.10%
-
NP to SH -4,311 -5,330 -6,428 -6,236 -7,737 -2,457 -3,197 5.10%
-
Tax Rate - - - - - - - -
Total Cost 21,283 25,215 27,576 25,137 32,451 35,252 32,766 -6.93%
-
Net Worth 15,750 19,933 23,176 28,559 35,704 42,037 45,853 -16.30%
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 15,750 19,933 23,176 28,559 35,704 42,037 45,853 -16.30%
NOSH 43,750 43,333 43,729 41,999 43,541 44,250 45,400 -0.61%
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 -25.40% -26.80% -30.40% -32.99% -31.31% -7.49% -10.81% -
ROE -27.37% -26.74% -27.73% -21.83% -21.67% -5.84% -6.97% -
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 38.79 45.89 48.36 45.00 56.76 74.11 65.13 -8.26%
EPS -9.85 -12.30 -14.70 -14.85 -17.77 -5.55 -7.04 5.75%
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 38.46 45.06 47.92 42.83 56.00 74.31 67.00 -8.82%
EPS -9.77 -12.08 -14.57 -14.13 -17.53 -5.57 -7.24 5.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3569 0.4517 0.5252 0.6472 0.8091 0.9526 1.0391 -16.30%
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 0.39 0.37 0.39 0.67 0.51 0.67 0.60 -6.92%
P/EPS -1.52 -1.38 -1.29 -2.02 -1.63 -9.00 -5.54 -19.37%
EY -65.69 -72.35 -77.37 -49.49 -61.27 -11.11 -18.06 23.98%
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 0.44 0.31 0.43 1.11 0.79 0.63 0.49 -1.77%
P/EPS -1.73 -1.14 -1.43 -3.37 -2.53 -8.46 -4.54 -14.84%
EY -57.96 -87.86 -70.00 -29.70 -39.49 -11.81 -22.01 17.49%
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