[AUTOV] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -13.76%
YoY- -771.88%
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 33,463 27,151 18,365 9,685 48,311 38,756 25,249 20.59%
PBT -3,323 -1,209 -530 1 1,549 2,255 1,406 -
Tax -380 -672 -730 -431 -1,927 -1,346 -900 -43.63%
NP -3,703 -1,881 -1,260 -430 -378 909 506 -
-
NP to SH -3,703 -1,881 -1,260 -430 -378 909 506 -
-
Tax Rate - - - 43,100.00% 124.40% 59.69% 64.01% -
Total Cost 37,166 29,032 19,625 10,115 48,689 37,847 24,743 31.06%
-
Net Worth 7,160 8,524 8,799 9,356 6,273 -4,470 -5,310 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 7,160 8,524 8,799 9,356 6,273 -4,470 -5,310 -
NOSH 40,000 40,021 39,999 39,814 26,249 24,972 25,049 36.50%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -11.07% -6.93% -6.86% -4.44% -0.78% 2.35% 2.00% -
ROE -51.72% -22.07% -14.32% -4.60% -6.03% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 83.66 67.84 45.91 24.33 184.04 155.19 100.80 -11.65%
EPS -9.26 -4.70 -3.15 -1.08 -1.44 3.64 2.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.213 0.22 0.235 0.239 -0.179 -0.212 -
Adjusted Per Share Value based on latest NOSH - 39,814
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 56.23 45.62 30.86 16.27 81.18 65.12 42.43 20.58%
EPS -6.22 -3.16 -2.12 -0.72 -0.64 1.53 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1432 0.1479 0.1572 0.1054 -0.0751 -0.0892 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.18 2.17 0.69 0.63 0.85 0.51 0.54 -
P/RPS 3.80 3.20 1.50 2.59 0.46 0.33 0.54 265.91%
P/EPS -34.35 -46.17 -21.90 -58.33 -59.03 14.01 26.73 -
EY -2.91 -2.17 -4.57 -1.71 -1.69 7.14 3.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.77 10.19 3.14 2.68 3.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 28/08/03 27/05/03 28/02/03 29/11/02 28/08/02 -
Price 2.95 3.82 1.80 0.60 0.70 0.88 0.50 -
P/RPS 3.53 5.63 3.92 2.47 0.38 0.57 0.50 266.71%
P/EPS -31.87 -81.28 -57.14 -55.56 -48.61 24.18 24.75 -
EY -3.14 -1.23 -1.75 -1.80 -2.06 4.14 4.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.48 17.93 8.18 2.55 2.93 0.00 0.00 -

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