[AUTOV] QoQ Quarter Result on 31-Mar-2002 [#1]

Announcement Date
03-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 101.36%
YoY- 104.6%
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 9,555 13,506 13,258 11,992 13,830 12,761 11,786 -13.02%
PBT -706 849 858 548 -4,230 -1,745 -935 -17.03%
Tax -581 -446 -416 -484 -486 -519 935 -
NP -1,287 403 442 64 -4,716 -2,264 0 -
-
NP to SH -1,287 403 442 64 -4,716 -2,264 -997 18.50%
-
Tax Rate - 52.53% 48.48% 88.32% - - - -
Total Cost 10,842 13,103 12,816 11,928 18,546 15,025 11,786 -5.39%
-
Net Worth 6,277 -4,480 -5,294 -5,809 -6,426 -2,501 -249 -
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 6,277 -4,480 -5,294 -5,809 -6,426 -2,501 -249 -
NOSH 26,265 25,031 24,971 24,615 25,005 25,016 24,987 3.37%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -13.47% 2.98% 3.33% 0.53% -34.10% -17.74% 0.00% -
ROE -20.50% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 36.38 53.96 53.09 48.72 55.31 51.01 47.17 -15.85%
EPS -4.90 1.61 1.77 0.26 -18.86 -9.06 -3.99 14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 -0.179 -0.212 -0.236 -0.257 -0.10 -0.01 -
Adjusted Per Share Value based on latest NOSH - 24,615
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 16.06 22.70 22.28 20.15 23.24 21.44 19.80 -12.99%
EPS -2.16 0.68 0.74 0.11 -7.92 -3.80 -1.68 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1055 -0.0753 -0.089 -0.0976 -0.108 -0.042 -0.0042 -
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.85 0.51 0.54 0.69 0.00 0.00 0.00 -
P/RPS 2.34 0.95 1.02 1.42 0.00 0.00 0.00 -
P/EPS -17.35 31.68 30.51 265.38 0.00 0.00 0.00 -
EY -5.76 3.16 3.28 0.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 28/08/02 03/06/02 28/02/02 27/11/01 29/08/01 -
Price 0.70 0.88 0.50 0.88 0.00 0.00 0.00 -
P/RPS 1.92 1.63 0.94 1.81 0.00 0.00 0.00 -
P/EPS -14.29 54.66 28.25 338.46 0.00 0.00 0.00 -
EY -7.00 1.83 3.54 0.30 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 0.00 0.00 0.00 0.00 0.00 0.00 -

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