[AUTOV] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 39.0%
YoY- 115.01%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,791 23,544 12,192 43,112 31,474 20,037 7,922 162.78%
PBT 1,274 1,239 1,293 1,422 889 395 -372 -
Tax -354 -516 -615 -866 -489 -247 -151 76.38%
NP 920 723 678 556 400 148 -523 -
-
NP to SH 201 268 678 556 400 148 -523 -
-
Tax Rate 27.79% 41.65% 47.56% 60.90% 55.01% 62.53% - -
Total Cost 32,871 22,821 11,514 42,556 31,074 19,889 8,445 147.23%
-
Net Worth 11,760 11,843 12,015 15,615 7,720 7,480 6,747 44.78%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 11,760 11,843 12,015 15,615 7,720 7,480 6,747 44.78%
NOSH 42,765 43,225 42,911 40,215 40,000 39,999 39,923 4.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.72% 3.07% 5.56% 1.29% 1.27% 0.74% -6.60% -
ROE 1.71% 2.26% 5.64% 3.56% 5.18% 1.98% -7.75% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.01 54.47 28.41 107.20 78.69 50.09 19.84 151.03%
EPS 0.47 0.62 1.58 1.39 1.00 0.37 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.274 0.28 0.3883 0.193 0.187 0.169 38.30%
Adjusted Per Share Value based on latest NOSH - 39,749
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 56.78 39.56 20.49 72.44 52.89 33.67 13.31 162.80%
EPS 0.34 0.45 1.14 0.93 0.67 0.25 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.199 0.2019 0.2624 0.1297 0.1257 0.1134 44.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.84 0.95 1.17 1.62 1.08 1.45 2.25 -
P/RPS 1.06 1.74 4.12 1.51 1.37 2.89 11.34 -79.37%
P/EPS 178.72 153.23 74.05 117.18 108.00 391.89 -171.76 -
EY 0.56 0.65 1.35 0.85 0.93 0.26 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.47 4.18 4.17 5.60 7.75 13.31 -62.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 12/05/05 24/02/05 26/10/04 11/08/04 21/05/04 -
Price 0.75 0.85 1.02 1.41 1.01 1.23 1.41 -
P/RPS 0.95 1.56 3.59 1.32 1.28 2.46 7.11 -73.83%
P/EPS 159.57 137.10 64.56 101.99 101.00 332.43 -107.63 -
EY 0.63 0.73 1.55 0.98 0.99 0.30 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.10 3.64 3.63 5.23 6.58 8.34 -52.47%

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