[AUTOV] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
11-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 128.3%
YoY- 111.75%
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 12,192 43,112 31,474 20,037 7,922 33,463 27,151 -41.33%
PBT 1,293 1,422 889 395 -372 -3,323 -1,209 -
Tax -615 -866 -489 -247 -151 -380 -672 -5.73%
NP 678 556 400 148 -523 -3,703 -1,881 -
-
NP to SH 678 556 400 148 -523 -3,703 -1,881 -
-
Tax Rate 47.56% 60.90% 55.01% 62.53% - - - -
Total Cost 11,514 42,556 31,074 19,889 8,445 37,166 29,032 -45.98%
-
Net Worth 12,015 15,615 7,720 7,480 6,747 7,160 8,524 25.68%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 12,015 15,615 7,720 7,480 6,747 7,160 8,524 25.68%
NOSH 42,911 40,215 40,000 39,999 39,923 40,000 40,021 4.75%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 5.56% 1.29% 1.27% 0.74% -6.60% -11.07% -6.93% -
ROE 5.64% 3.56% 5.18% 1.98% -7.75% -51.72% -22.07% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 28.41 107.20 78.69 50.09 19.84 83.66 67.84 -43.99%
EPS 1.58 1.39 1.00 0.37 -1.31 -9.26 -4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.28 0.3883 0.193 0.187 0.169 0.179 0.213 19.98%
Adjusted Per Share Value based on latest NOSH - 39,940
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 20.49 72.44 52.89 33.67 13.31 56.23 45.62 -41.32%
EPS 1.14 0.93 0.67 0.25 -0.88 -6.22 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2019 0.2624 0.1297 0.1257 0.1134 0.1203 0.1432 25.71%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.17 1.62 1.08 1.45 2.25 3.18 2.17 -
P/RPS 4.12 1.51 1.37 2.89 11.34 3.80 3.20 18.33%
P/EPS 74.05 117.18 108.00 391.89 -171.76 -34.35 -46.17 -
EY 1.35 0.85 0.93 0.26 -0.58 -2.91 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 4.17 5.60 7.75 13.31 17.77 10.19 -44.76%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 12/05/05 24/02/05 26/10/04 11/08/04 21/05/04 26/02/04 21/11/03 -
Price 1.02 1.41 1.01 1.23 1.41 2.95 3.82 -
P/RPS 3.59 1.32 1.28 2.46 7.11 3.53 5.63 -25.89%
P/EPS 64.56 101.99 101.00 332.43 -107.63 -31.87 -81.28 -
EY 1.55 0.98 0.99 0.30 -0.93 -3.14 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.63 5.23 6.58 8.34 16.48 17.93 -65.42%

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