[AUTOV] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.0%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 23,073 12,221 44,555 33,791 23,544 12,192 43,112 -34.15%
PBT 462 346 2,596 1,274 1,239 1,293 1,422 -52.83%
Tax -349 -204 -491 -354 -516 -615 -866 -45.53%
NP 113 142 2,105 920 723 678 556 -65.53%
-
NP to SH 11 54 1,149 201 268 678 556 -92.73%
-
Tax Rate 75.54% 58.96% 18.91% 27.79% 41.65% 47.56% 60.90% -
Total Cost 22,960 12,079 42,450 32,871 22,821 11,514 42,556 -33.80%
-
Net Worth 11,733 13,346 13,791 11,760 11,843 12,015 15,615 -17.39%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 11,733 13,346 13,791 11,760 11,843 12,015 15,615 -17.39%
NOSH 36,666 41,538 43,098 42,765 43,225 42,911 40,215 -5.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.49% 1.16% 4.72% 2.72% 3.07% 5.56% 1.29% -
ROE 0.09% 0.40% 8.33% 1.71% 2.26% 5.64% 3.56% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 62.93 29.42 103.38 79.01 54.47 28.41 107.20 -29.95%
EPS 0.03 0.13 0.03 0.47 0.62 1.58 1.39 -92.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.3213 0.32 0.275 0.274 0.28 0.3883 -12.13%
Adjusted Per Share Value based on latest NOSH - 41,875
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.77 20.54 74.87 56.78 39.56 20.49 72.44 -34.15%
EPS 0.02 0.09 1.93 0.34 0.45 1.14 0.93 -92.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.2243 0.2317 0.1976 0.199 0.2019 0.2624 -17.38%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.93 0.71 0.61 0.84 0.95 1.17 1.62 -
P/RPS 1.48 2.41 0.59 1.06 1.74 4.12 1.51 -1.33%
P/EPS 3,100.00 546.15 22.88 178.72 153.23 74.05 117.18 793.19%
EY 0.03 0.18 4.37 0.56 0.65 1.35 0.85 -89.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 2.21 1.91 3.05 3.47 4.18 4.17 -21.37%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 12/06/06 28/02/06 28/11/05 23/08/05 12/05/05 24/02/05 -
Price 0.86 0.87 0.69 0.75 0.85 1.02 1.41 -
P/RPS 1.37 2.96 0.67 0.95 1.56 3.59 1.32 2.51%
P/EPS 2,866.67 669.23 25.88 159.57 137.10 64.56 101.99 830.10%
EY 0.03 0.15 3.86 0.63 0.73 1.55 0.98 -90.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 2.71 2.16 2.73 3.10 3.64 3.63 -18.15%

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