[AUTOV] QoQ Quarter Result on 31-Mar-2003 [#1]

Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 66.59%
YoY- -771.88%
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 6,460 8,786 8,680 9,685 9,555 13,506 13,258 -37.99%
PBT -2,014 -679 -531 1 -706 849 858 -
Tax 182 58 -299 -431 -581 -446 -416 -
NP -1,832 -621 -830 -430 -1,287 403 442 -
-
NP to SH -1,832 -621 -830 -430 -1,287 403 442 -
-
Tax Rate - - - 43,100.00% - 52.53% 48.48% -
Total Cost 8,292 9,407 9,510 10,115 10,842 13,103 12,816 -25.13%
-
Net Worth 7,160 8,533 8,778 9,356 6,277 -4,480 -5,294 -
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 7,160 8,533 8,778 9,356 6,277 -4,480 -5,294 -
NOSH 40,000 40,064 39,903 39,814 26,265 25,031 24,971 36.78%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -28.36% -7.07% -9.56% -4.44% -13.47% 2.98% 3.33% -
ROE -25.59% -7.28% -9.45% -4.60% -20.50% 0.00% 0.00% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.15 21.93 21.75 24.33 36.38 53.96 53.09 -54.67%
EPS -4.58 -1.55 -2.08 -1.08 -4.90 1.61 1.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.179 0.213 0.22 0.235 0.239 -0.179 -0.212 -
Adjusted Per Share Value based on latest NOSH - 39,814
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.86 14.76 14.59 16.27 16.06 22.70 22.28 -37.98%
EPS -3.08 -1.04 -1.39 -0.72 -2.16 0.68 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1434 0.1475 0.1572 0.1055 -0.0753 -0.089 -
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.18 2.17 0.69 0.63 0.85 0.51 0.54 -
P/RPS 19.69 9.90 3.17 2.59 2.34 0.95 1.02 615.73%
P/EPS -69.43 -140.00 -33.17 -58.33 -17.35 31.68 30.51 -
EY -1.44 -0.71 -3.01 -1.71 -5.76 3.16 3.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.77 10.19 3.14 2.68 3.56 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 21/11/03 28/08/03 27/05/03 28/02/03 29/11/02 28/08/02 -
Price 2.95 3.82 1.80 0.60 0.70 0.88 0.50 -
P/RPS 18.27 17.42 8.27 2.47 1.92 1.63 0.94 618.99%
P/EPS -64.41 -246.45 -86.54 -55.56 -14.29 54.66 28.25 -
EY -1.55 -0.41 -1.16 -1.80 -7.00 1.83 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.48 17.93 8.18 2.55 2.93 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