[AUTOV] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 93.66%
YoY- 36.36%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 53,929 26,501 86,590 60,891 38,864 13,668 61,758 -8.66%
PBT 7,891 3,676 6,824 3,701 2,047 -375 5,700 24.28%
Tax -208 -85 348 -120 -137 0 -939 -63.49%
NP 7,683 3,591 7,172 3,581 1,910 -375 4,761 37.70%
-
NP to SH 7,367 3,451 6,779 3,420 1,766 -401 4,043 49.34%
-
Tax Rate 2.64% 2.31% -5.10% 3.24% 6.69% - 16.47% -
Total Cost 46,246 22,910 79,418 57,310 36,954 14,043 56,997 -13.04%
-
Net Worth 42,491 39,461 35,982 33,283 31,584 29,336 28,417 30.85%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 2,042 - - - - -
Div Payout % - - 30.13% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 42,491 39,461 35,982 33,283 31,584 29,336 28,417 30.85%
NOSH 58,375 58,392 58,356 58,361 58,283 58,115 55,535 3.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.25% 13.55% 8.28% 5.88% 4.91% -2.74% 7.71% -
ROE 17.34% 8.75% 18.84% 10.28% 5.59% -1.37% 14.23% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 92.38 45.38 148.38 104.33 66.68 23.52 111.20 -11.65%
EPS 12.62 5.91 11.62 5.86 3.03 -0.69 7.69 39.25%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.6758 0.6166 0.5703 0.5419 0.5048 0.5117 26.56%
Adjusted Per Share Value based on latest NOSH - 58,445
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 90.62 44.53 145.50 102.32 65.31 22.97 103.78 -8.66%
EPS 12.38 5.80 11.39 5.75 2.97 -0.67 6.79 49.40%
DPS 0.00 0.00 3.43 0.00 0.00 0.00 0.00 -
NAPS 0.714 0.6631 0.6046 0.5593 0.5307 0.493 0.4775 30.85%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.85 0.88 0.68 0.53 0.49 0.50 -
P/RPS 0.88 1.87 0.59 0.65 0.79 2.08 0.45 56.57%
P/EPS 6.42 14.38 7.58 11.60 17.49 -71.01 6.87 -4.42%
EY 15.58 6.95 13.20 8.62 5.72 -1.41 14.56 4.63%
DY 0.00 0.00 3.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.26 1.43 1.19 0.98 0.97 0.98 8.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.86 0.83 0.72 0.67 0.75 0.53 0.50 -
P/RPS 0.93 1.83 0.49 0.64 1.12 2.25 0.45 62.46%
P/EPS 6.81 14.04 6.20 11.43 24.75 -76.81 6.87 -0.58%
EY 14.67 7.12 16.13 8.75 4.04 -1.30 14.56 0.50%
DY 0.00 0.00 4.86 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.23 1.17 1.17 1.38 1.05 0.98 13.21%

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