[AUTOV] QoQ Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 631.36%
YoY- 3165.45%
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 22,027 25,196 13,668 13,744 17,060 15,617 15,342 27.23%
PBT 1,654 2,424 -375 1,908 -15 2,114 1,693 -1.54%
Tax 17 -137 0 -117 -173 -189 -316 -
NP 1,671 2,287 -375 1,791 -188 1,925 1,377 13.75%
-
NP to SH 1,654 2,169 -401 1,796 -338 1,744 1,101 31.13%
-
Tax Rate -1.03% 5.65% - 6.13% - 8.94% 18.67% -
Total Cost 20,356 22,909 14,043 11,953 17,248 13,692 13,965 28.52%
-
Net Worth 33,331 31,596 29,336 30,094 32,353 32,442 20,370 38.81%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 33,331 31,596 29,336 30,094 32,353 32,442 20,370 38.81%
NOSH 58,445 58,306 58,115 58,311 55,409 55,015 48,502 13.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.59% 9.08% -2.74% 13.03% -1.10% 12.33% 8.98% -
ROE 4.96% 6.86% -1.37% 5.97% -1.04% 5.38% 5.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.69 43.21 23.52 23.57 30.79 28.39 31.63 12.38%
EPS 2.83 3.72 -0.69 3.08 -0.61 3.17 2.27 15.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.5419 0.5048 0.5161 0.5839 0.5897 0.42 22.59%
Adjusted Per Share Value based on latest NOSH - 58,311
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 37.01 42.34 22.97 23.10 28.67 26.24 25.78 27.23%
EPS 2.78 3.64 -0.67 3.02 -0.57 2.93 1.85 31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5601 0.5309 0.493 0.5057 0.5437 0.5452 0.3423 38.81%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.68 0.53 0.49 0.50 0.60 0.66 0.67 -
P/RPS 1.80 1.23 2.08 2.12 1.95 2.33 2.12 -10.32%
P/EPS 24.03 14.25 -71.01 16.23 -98.36 20.82 29.52 -12.80%
EY 4.16 7.02 -1.41 6.16 -1.02 4.80 3.39 14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.98 0.97 0.97 1.03 1.12 1.60 -17.89%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 25/08/09 28/05/09 26/02/09 01/12/08 25/08/08 20/05/08 -
Price 0.67 0.75 0.53 0.50 0.45 0.64 0.63 -
P/RPS 1.78 1.74 2.25 2.12 1.46 2.25 1.99 -7.15%
P/EPS 23.67 20.16 -76.81 16.23 -73.77 20.19 27.75 -10.05%
EY 4.22 4.96 -1.30 6.16 -1.36 4.95 3.60 11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.38 1.05 0.97 0.77 1.09 1.50 -15.25%

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