[AUTOV] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -109.92%
YoY- -136.42%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 86,590 60,891 38,864 13,668 61,758 51,947 34,887 83.01%
PBT 6,824 3,701 2,047 -375 5,700 3,545 3,561 54.09%
Tax 348 -120 -137 0 -939 -431 -259 -
NP 7,172 3,581 1,910 -375 4,761 3,114 3,302 67.47%
-
NP to SH 6,779 3,420 1,766 -401 4,043 2,508 2,846 78.07%
-
Tax Rate -5.10% 3.24% 6.69% - 16.47% 12.16% 7.27% -
Total Cost 79,418 57,310 36,954 14,043 56,997 48,833 31,585 84.59%
-
Net Worth 35,982 33,283 31,584 29,336 28,417 32,185 32,462 7.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,042 - - - - - - -
Div Payout % 30.13% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,982 33,283 31,584 29,336 28,417 32,185 32,462 7.08%
NOSH 58,356 58,361 58,283 58,115 55,535 55,120 55,048 3.95%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.28% 5.88% 4.91% -2.74% 7.71% 5.99% 9.46% -
ROE 18.84% 10.28% 5.59% -1.37% 14.23% 7.79% 8.77% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 148.38 104.33 66.68 23.52 111.20 94.24 63.38 76.03%
EPS 11.62 5.86 3.03 -0.69 7.69 4.55 5.17 71.33%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.5703 0.5419 0.5048 0.5117 0.5839 0.5897 3.01%
Adjusted Per Share Value based on latest NOSH - 58,115
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 145.50 102.32 65.31 22.97 103.78 87.29 58.62 83.01%
EPS 11.39 5.75 2.97 -0.67 6.79 4.21 4.78 78.11%
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6046 0.5593 0.5307 0.493 0.4775 0.5408 0.5455 7.07%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.68 0.53 0.49 0.50 0.60 0.66 -
P/RPS 0.59 0.65 0.79 2.08 0.45 0.64 1.04 -31.39%
P/EPS 7.58 11.60 17.49 -71.01 6.87 13.19 12.77 -29.30%
EY 13.20 8.62 5.72 -1.41 14.56 7.58 7.83 41.51%
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.19 0.98 0.97 0.98 1.03 1.12 17.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 01/12/08 25/08/08 -
Price 0.72 0.67 0.75 0.53 0.50 0.45 0.64 -
P/RPS 0.49 0.64 1.12 2.25 0.45 0.48 1.01 -38.17%
P/EPS 6.20 11.43 24.75 -76.81 6.87 9.89 12.38 -36.85%
EY 16.13 8.75 4.04 -1.30 14.56 10.11 8.08 58.34%
DY 4.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.38 1.05 0.98 0.77 1.09 4.82%

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