[AUTOV] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
12-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 21.94%
YoY- 229.64%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 44,555 33,791 23,544 12,192 43,112 31,474 20,037 70.11%
PBT 2,596 1,274 1,239 1,293 1,422 889 395 249.66%
Tax -491 -354 -516 -615 -866 -489 -247 57.89%
NP 2,105 920 723 678 556 400 148 484.19%
-
NP to SH 1,149 201 268 678 556 400 148 290.61%
-
Tax Rate 18.91% 27.79% 41.65% 47.56% 60.90% 55.01% 62.53% -
Total Cost 42,450 32,871 22,821 11,514 42,556 31,074 19,889 65.54%
-
Net Worth 13,791 11,760 11,843 12,015 15,615 7,720 7,480 50.19%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 13,791 11,760 11,843 12,015 15,615 7,720 7,480 50.19%
NOSH 43,098 42,765 43,225 42,911 40,215 40,000 39,999 5.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.72% 2.72% 3.07% 5.56% 1.29% 1.27% 0.74% -
ROE 8.33% 1.71% 2.26% 5.64% 3.56% 5.18% 1.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 103.38 79.01 54.47 28.41 107.20 78.69 50.09 61.88%
EPS 0.03 0.47 0.62 1.58 1.39 1.00 0.37 -81.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.275 0.274 0.28 0.3883 0.193 0.187 42.92%
Adjusted Per Share Value based on latest NOSH - 42,911
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 74.87 56.78 39.56 20.49 72.44 52.89 33.67 70.11%
EPS 1.93 0.34 0.45 1.14 0.93 0.67 0.25 289.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2317 0.1976 0.199 0.2019 0.2624 0.1297 0.1257 50.16%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.61 0.84 0.95 1.17 1.62 1.08 1.45 -
P/RPS 0.59 1.06 1.74 4.12 1.51 1.37 2.89 -65.22%
P/EPS 22.88 178.72 153.23 74.05 117.18 108.00 391.89 -84.87%
EY 4.37 0.56 0.65 1.35 0.85 0.93 0.26 552.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 3.05 3.47 4.18 4.17 5.60 7.75 -60.59%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 28/11/05 23/08/05 12/05/05 24/02/05 26/10/04 11/08/04 -
Price 0.69 0.75 0.85 1.02 1.41 1.01 1.23 -
P/RPS 0.67 0.95 1.56 3.59 1.32 1.28 2.46 -57.88%
P/EPS 25.88 159.57 137.10 64.56 101.99 101.00 332.43 -81.68%
EY 3.86 0.63 0.73 1.55 0.98 0.99 0.30 446.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.73 3.10 3.64 3.63 5.23 6.58 -52.31%

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