[AUTOV] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -122.33%
YoY- -136.42%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 25,699 22,027 25,196 13,668 13,744 17,060 15,617 39.25%
PBT 3,124 1,654 2,424 -375 1,908 -15 2,114 29.64%
Tax 469 17 -137 0 -117 -173 -189 -
NP 3,593 1,671 2,287 -375 1,791 -188 1,925 51.42%
-
NP to SH 3,360 1,654 2,169 -401 1,796 -338 1,744 54.64%
-
Tax Rate -15.01% -1.03% 5.65% - 6.13% - 8.94% -
Total Cost 22,106 20,356 22,909 14,043 11,953 17,248 13,692 37.50%
-
Net Worth 35,968 33,331 31,596 29,336 30,094 32,353 32,442 7.10%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 11 - - - - - - -
Div Payout % 0.35% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 35,968 33,331 31,596 29,336 30,094 32,353 32,442 7.10%
NOSH 58,333 58,445 58,306 58,115 58,311 55,409 55,015 3.97%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.98% 7.59% 9.08% -2.74% 13.03% -1.10% 12.33% -
ROE 9.34% 4.96% 6.86% -1.37% 5.97% -1.04% 5.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 44.06 37.69 43.21 23.52 23.57 30.79 28.39 33.93%
EPS 5.76 2.83 3.72 -0.69 3.08 -0.61 3.17 48.74%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.5703 0.5419 0.5048 0.5161 0.5839 0.5897 3.01%
Adjusted Per Share Value based on latest NOSH - 58,115
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 43.18 37.01 42.34 22.97 23.10 28.67 26.24 39.25%
EPS 5.65 2.78 3.64 -0.67 3.02 -0.57 2.93 54.73%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6044 0.5601 0.5309 0.493 0.5057 0.5437 0.5452 7.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.88 0.68 0.53 0.49 0.50 0.60 0.66 -
P/RPS 2.00 1.80 1.23 2.08 2.12 1.95 2.33 -9.65%
P/EPS 15.28 24.03 14.25 -71.01 16.23 -98.36 20.82 -18.59%
EY 6.55 4.16 7.02 -1.41 6.16 -1.02 4.80 22.95%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.19 0.98 0.97 0.97 1.03 1.12 17.63%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 25/08/09 28/05/09 26/02/09 01/12/08 25/08/08 -
Price 0.72 0.67 0.75 0.53 0.50 0.45 0.64 -
P/RPS 1.63 1.78 1.74 2.25 2.12 1.46 2.25 -19.29%
P/EPS 12.50 23.67 20.16 -76.81 16.23 -73.77 20.19 -27.29%
EY 8.00 4.22 4.96 -1.30 6.16 -1.36 4.95 37.59%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.38 1.05 0.97 0.77 1.09 4.82%

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