[AUTOV] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 295.31%
YoY- 121.19%
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 38,740 48,311 51,674 50,498 47,968 47,011 44,241 -8.47%
PBT 4 1,549 3,006 2,812 2,192 -8,239 -5,345 -
Tax -1,724 -1,927 -1,794 -1,800 -1,936 -1,129 -857 59.42%
NP -1,720 -378 1,212 1,012 256 -9,368 -6,202 -57.50%
-
NP to SH -1,720 -378 1,212 1,012 256 -9,368 -6,202 -57.50%
-
Tax Rate 43,100.00% 124.40% 59.68% 64.01% 88.32% - - -
Total Cost 40,460 48,689 50,462 49,486 47,712 56,379 50,443 -13.68%
-
Net Worth 9,356 6,273 -4,470 -5,310 -5,809 -6,425 -2,499 -
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 9,356 6,273 -4,470 -5,310 -5,809 -6,425 -2,499 -
NOSH 39,814 26,249 24,972 25,049 24,615 25,001 24,997 36.42%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -4.44% -0.78% 2.35% 2.00% 0.53% -19.93% -14.02% -
ROE -18.38% -6.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 97.30 184.04 206.93 201.59 194.87 188.03 176.98 -32.91%
EPS -4.32 -1.44 4.85 4.04 1.04 -37.47 -24.81 -68.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.235 0.239 -0.179 -0.212 -0.236 -0.257 -0.10 -
Adjusted Per Share Value based on latest NOSH - 24,971
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 65.10 81.18 86.83 84.86 80.60 79.00 74.34 -8.47%
EPS -2.89 -0.64 2.04 1.70 0.43 -15.74 -10.42 -57.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1572 0.1054 -0.0751 -0.0892 -0.0976 -0.108 -0.042 -
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.63 0.85 0.51 0.54 0.69 0.00 0.00 -
P/RPS 0.65 0.46 0.25 0.27 0.35 0.00 0.00 -
P/EPS -14.58 -59.03 10.51 13.37 66.35 0.00 0.00 -
EY -6.86 -1.69 9.52 7.48 1.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.68 3.56 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 28/02/03 29/11/02 28/08/02 03/06/02 28/02/02 27/11/01 -
Price 0.60 0.70 0.88 0.50 0.88 0.00 0.00 -
P/RPS 0.62 0.38 0.43 0.25 0.45 0.00 0.00 -
P/EPS -13.89 -48.61 18.13 12.38 84.62 0.00 0.00 -
EY -7.20 -2.06 5.52 8.08 1.18 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.93 0.00 0.00 0.00 0.00 0.00 -

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