[AUTOV] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -23.74%
YoY- 589.35%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 27,428 26,501 25,699 22,027 25,196 13,668 13,744 58.70%
PBT 4,215 3,676 3,124 1,654 2,424 -375 1,908 69.86%
Tax -123 -85 469 17 -137 0 -117 3.39%
NP 4,092 3,591 3,593 1,671 2,287 -375 1,791 73.73%
-
NP to SH 3,916 3,451 3,360 1,654 2,169 -401 1,796 68.38%
-
Tax Rate 2.92% 2.31% -15.01% -1.03% 5.65% - 6.13% -
Total Cost 23,336 22,910 22,106 20,356 22,909 14,043 11,953 56.39%
-
Net Worth 42,480 39,461 35,968 33,331 31,596 29,336 30,094 25.91%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 11 - - - - -
Div Payout % - - 0.35% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 42,480 39,461 35,968 33,331 31,596 29,336 30,094 25.91%
NOSH 58,360 58,392 58,333 58,445 58,306 58,115 58,311 0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 14.92% 13.55% 13.98% 7.59% 9.08% -2.74% 13.03% -
ROE 9.22% 8.75% 9.34% 4.96% 6.86% -1.37% 5.97% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 47.00 45.38 44.06 37.69 43.21 23.52 23.57 58.62%
EPS 6.71 5.91 5.76 2.83 3.72 -0.69 3.08 68.29%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.6758 0.6166 0.5703 0.5419 0.5048 0.5161 25.84%
Adjusted Per Share Value based on latest NOSH - 58,445
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 46.09 44.53 43.18 37.01 42.34 22.97 23.10 58.68%
EPS 6.58 5.80 5.65 2.78 3.64 -0.67 3.02 68.30%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.7138 0.6631 0.6044 0.5601 0.5309 0.493 0.5057 25.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.81 0.85 0.88 0.68 0.53 0.49 0.50 -
P/RPS 1.72 1.87 2.00 1.80 1.23 2.08 2.12 -13.04%
P/EPS 12.07 14.38 15.28 24.03 14.25 -71.01 16.23 -17.96%
EY 8.28 6.95 6.55 4.16 7.02 -1.41 6.16 21.86%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.26 1.43 1.19 0.98 0.97 0.97 9.43%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 12/08/10 27/05/10 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 -
Price 0.86 0.83 0.72 0.67 0.75 0.53 0.50 -
P/RPS 1.83 1.83 1.63 1.78 1.74 2.25 2.12 -9.36%
P/EPS 12.82 14.04 12.50 23.67 20.16 -76.81 16.23 -14.58%
EY 7.80 7.12 8.00 4.22 4.96 -1.30 6.16 17.09%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.23 1.17 1.17 1.38 1.05 0.97 13.99%

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