[AUTOV] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -160.47%
YoY- -161.1%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,221 10,718 10,247 11,352 12,192 11,691 11,437 4.52%
PBT 346 1,321 35 -54 1,293 532 494 -21.14%
Tax -204 -137 162 -213 -615 -376 -242 -10.77%
NP 142 1,184 197 -267 678 156 252 -31.80%
-
NP to SH 54 1,129 -67 -410 678 156 252 -64.22%
-
Tax Rate 58.96% 10.37% -462.86% - 47.56% 70.68% 48.99% -
Total Cost 12,079 9,534 10,050 11,619 11,514 11,535 11,185 5.26%
-
Net Worth 13,346 13,800 11,515 11,825 12,015 8,705 7,720 44.09%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 13,346 13,800 11,515 11,825 12,015 8,705 7,720 44.09%
NOSH 41,538 43,125 41,875 43,157 42,911 39,749 40,000 2.54%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.16% 11.05% 1.92% -2.35% 5.56% 1.33% 2.20% -
ROE 0.40% 8.18% -0.58% -3.47% 5.64% 1.79% 3.26% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 29.42 24.85 24.47 26.30 28.41 29.41 28.59 1.92%
EPS 0.13 0.03 -0.16 -0.95 1.58 0.39 0.63 -65.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.32 0.275 0.274 0.28 0.219 0.193 40.50%
Adjusted Per Share Value based on latest NOSH - 43,157
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 20.54 18.01 17.22 19.08 20.49 19.65 19.22 4.53%
EPS 0.09 1.90 -0.11 -0.69 1.14 0.26 0.42 -64.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2243 0.2319 0.1935 0.1987 0.2019 0.1463 0.1297 44.12%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.61 0.84 0.95 1.17 1.62 1.08 -
P/RPS 2.41 2.45 3.43 3.61 4.12 5.51 3.78 -25.94%
P/EPS 546.15 23.30 -525.00 -100.00 74.05 412.79 171.43 116.66%
EY 0.18 4.29 -0.19 -1.00 1.35 0.24 0.58 -54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.91 3.05 3.47 4.18 7.40 5.60 -46.22%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/06/06 28/02/06 28/11/05 23/08/05 12/05/05 24/02/05 26/10/04 -
Price 0.87 0.69 0.75 0.85 1.02 1.41 1.01 -
P/RPS 2.96 2.78 3.06 3.23 3.59 4.79 3.53 -11.08%
P/EPS 669.23 26.36 -468.75 -89.47 64.56 359.28 160.32 159.47%
EY 0.15 3.79 -0.21 -1.12 1.55 0.28 0.62 -61.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.16 2.73 3.10 3.64 6.44 5.23 -35.51%

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