[AUTOV] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 43.51%
YoY- -21.63%
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 43,112 41,965 40,074 31,688 33,463 36,201 36,730 11.21%
PBT 1,422 1,185 790 -1,488 -3,323 -1,612 -1,060 -
Tax -866 -652 -494 -604 -380 -896 -1,460 -29.29%
NP 556 533 296 -2,092 -3,703 -2,508 -2,520 -
-
NP to SH 556 533 296 -2,092 -3,703 -2,508 -2,520 -
-
Tax Rate 60.90% 55.02% 62.53% - - - - -
Total Cost 42,556 41,432 39,778 33,780 37,166 38,709 39,250 5.51%
-
Net Worth 15,615 7,719 7,480 6,747 7,160 8,524 8,799 46.32%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 15,615 7,719 7,480 6,747 7,160 8,524 8,799 46.32%
NOSH 40,215 39,999 39,999 39,923 40,000 40,021 39,999 0.35%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.29% 1.27% 0.74% -6.60% -11.07% -6.93% -6.86% -
ROE 3.56% 6.91% 3.96% -31.01% -51.72% -29.42% -28.64% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 107.20 104.91 100.19 79.37 83.66 90.46 91.83 10.81%
EPS 1.39 1.33 0.74 -5.24 -9.26 -6.27 -6.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.193 0.187 0.169 0.179 0.213 0.22 45.79%
Adjusted Per Share Value based on latest NOSH - 39,923
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 72.44 70.52 67.34 53.25 56.23 60.83 61.72 11.21%
EPS 0.93 0.90 0.50 -3.52 -6.22 -4.21 -4.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.1297 0.1257 0.1134 0.1203 0.1432 0.1479 46.29%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.62 1.08 1.45 2.25 3.18 2.17 0.69 -
P/RPS 1.51 1.03 1.45 2.83 3.80 2.40 0.75 59.10%
P/EPS 117.18 81.00 195.95 -42.94 -34.35 -34.63 -10.95 -
EY 0.85 1.23 0.51 -2.33 -2.91 -2.89 -9.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 5.60 7.75 13.31 17.77 10.19 3.14 20.71%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/10/04 11/08/04 21/05/04 26/02/04 21/11/03 28/08/03 -
Price 1.41 1.01 1.23 1.41 2.95 3.82 1.80 -
P/RPS 1.32 0.96 1.23 1.78 3.53 4.22 1.96 -23.07%
P/EPS 101.99 75.75 166.22 -26.91 -31.87 -60.96 -28.57 -
EY 0.98 1.32 0.60 -3.72 -3.14 -1.64 -3.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.63 5.23 6.58 8.34 16.48 17.93 8.18 -41.67%

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