[AUTOV] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -62.44%
YoY- 140.58%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,352 12,192 11,691 11,437 12,115 7,922 6,460 45.67%
PBT -54 1,293 532 494 767 -372 -2,014 -91.06%
Tax -213 -615 -376 -242 -96 -151 182 -
NP -267 678 156 252 671 -523 -1,832 -72.33%
-
NP to SH -410 678 156 252 671 -523 -1,832 -63.17%
-
Tax Rate - 47.56% 70.68% 48.99% 12.52% - - -
Total Cost 11,619 11,514 11,535 11,185 11,444 8,445 8,292 25.24%
-
Net Worth 11,825 12,015 8,705 7,720 7,468 6,747 7,160 39.76%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 11,825 12,015 8,705 7,720 7,468 6,747 7,160 39.76%
NOSH 43,157 42,911 39,749 40,000 39,940 39,923 40,000 5.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -2.35% 5.56% 1.33% 2.20% 5.54% -6.60% -28.36% -
ROE -3.47% 5.64% 1.79% 3.26% 8.98% -7.75% -25.59% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.30 28.41 29.41 28.59 30.33 19.84 16.15 38.45%
EPS -0.95 1.58 0.39 0.63 1.68 -1.31 -4.58 -64.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.274 0.28 0.219 0.193 0.187 0.169 0.179 32.85%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 19.08 20.49 19.65 19.22 20.36 13.31 10.86 45.65%
EPS -0.69 1.14 0.26 0.42 1.13 -0.88 -3.08 -63.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1987 0.2019 0.1463 0.1297 0.1255 0.1134 0.1203 39.77%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.17 1.62 1.08 1.45 2.25 3.18 -
P/RPS 3.61 4.12 5.51 3.78 4.78 11.34 19.69 -67.76%
P/EPS -100.00 74.05 412.79 171.43 86.31 -171.76 -69.43 27.56%
EY -1.00 1.35 0.24 0.58 1.16 -0.58 -1.44 -21.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.47 4.18 7.40 5.60 7.75 13.31 17.77 -66.37%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 12/05/05 24/02/05 26/10/04 11/08/04 21/05/04 26/02/04 -
Price 0.85 1.02 1.41 1.01 1.23 1.41 2.95 -
P/RPS 3.23 3.59 4.79 3.53 4.06 7.11 18.27 -68.53%
P/EPS -89.47 64.56 359.28 160.32 73.21 -107.63 -64.41 24.51%
EY -1.12 1.55 0.28 0.62 1.37 -0.93 -1.55 -19.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 3.64 6.44 5.23 6.58 8.34 16.48 -67.20%

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