[AUTOV] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -95.3%
YoY- -92.04%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 38,792 31,533 23,073 12,221 44,555 33,791 23,544 39.37%
PBT -323 594 462 346 2,596 1,274 1,239 -
Tax -107 -434 -349 -204 -491 -354 -516 -64.86%
NP -430 160 113 142 2,105 920 723 -
-
NP to SH -456 24 11 54 1,149 201 268 -
-
Tax Rate - 73.06% 75.54% 58.96% 18.91% 27.79% 41.65% -
Total Cost 39,222 31,373 22,960 12,079 42,450 32,871 22,821 43.34%
-
Net Worth 1,421,351 12,824 11,733 13,346 13,791 11,760 11,843 2311.97%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,421,351 12,824 11,733 13,346 13,791 11,760 11,843 2311.97%
NOSH 4,560,000 40,000 36,666 41,538 43,098 42,765 43,225 2113.78%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.11% 0.51% 0.49% 1.16% 4.72% 2.72% 3.07% -
ROE -0.03% 0.19% 0.09% 0.40% 8.33% 1.71% 2.26% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.85 78.83 62.93 29.42 103.38 79.01 54.47 -93.70%
EPS -0.01 0.06 0.03 0.13 0.03 0.47 0.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.3206 0.32 0.3213 0.32 0.275 0.274 8.94%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.19 52.99 38.77 20.54 74.87 56.78 39.56 39.38%
EPS -0.77 0.04 0.02 0.09 1.93 0.34 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 23.8841 0.2155 0.1972 0.2243 0.2317 0.1976 0.199 2312.03%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.92 0.83 0.93 0.71 0.61 0.84 0.95 -
P/RPS 108.15 1.05 1.48 2.41 0.59 1.06 1.74 1457.34%
P/EPS -9,200.00 1,383.33 3,100.00 546.15 22.88 178.72 153.23 -
EY -0.01 0.07 0.03 0.18 4.37 0.56 0.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.59 2.91 2.21 1.91 3.05 3.47 -10.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/03/07 22/11/06 16/08/06 12/06/06 28/02/06 28/11/05 23/08/05 -
Price 0.95 0.94 0.86 0.87 0.69 0.75 0.85 -
P/RPS 111.67 1.19 1.37 2.96 0.67 0.95 1.56 1610.65%
P/EPS -9,500.00 1,566.67 2,866.67 669.23 25.88 159.57 137.10 -
EY -0.01 0.06 0.03 0.15 3.86 0.63 0.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.93 2.69 2.71 2.16 2.73 3.10 -1.07%

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