[AUTOV] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -9.15%
YoY- -44.74%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 35,312 27,353 25,678 23,448 26,325 26,325 27,428 18.29%
PBT 1,669 2,021 1,709 2,295 3,214 3,214 4,215 -45.98%
Tax -809 -545 -695 -213 -937 -937 -123 249.84%
NP 860 1,476 1,014 2,082 2,277 2,277 4,092 -64.55%
-
NP to SH 851 1,255 849 1,907 2,099 2,099 3,916 -63.75%
-
Tax Rate 48.47% 26.97% 40.67% 9.28% 29.15% 29.15% 2.92% -
Total Cost 34,452 25,877 24,664 21,366 24,048 24,048 23,336 29.56%
-
Net Worth 70,269 48,746 47,637 47,692 45,781 44,533 42,480 39.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 874 - -
Div Payout % - - - - - 41.67% - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 70,269 48,746 47,637 47,692 45,781 44,533 42,480 39.74%
NOSH 59,510 58,372 58,551 58,318 58,312 58,305 58,360 1.30%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.44% 5.40% 3.95% 8.88% 8.65% 8.65% 14.92% -
ROE 1.21% 2.57% 1.78% 4.00% 4.58% 4.71% 9.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.34 46.86 43.86 40.21 45.14 45.15 47.00 16.76%
EPS 1.43 2.15 1.45 3.27 3.60 3.60 6.71 -64.22%
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.1808 0.8351 0.8136 0.8178 0.7851 0.7638 0.7279 37.93%
Adjusted Per Share Value based on latest NOSH - 58,318
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 59.34 45.96 43.15 39.40 44.24 44.24 46.09 18.29%
EPS 1.43 2.11 1.43 3.20 3.53 3.53 6.58 -63.75%
DPS 0.00 0.00 0.00 0.00 0.00 1.47 0.00 -
NAPS 1.1808 0.8191 0.8005 0.8014 0.7693 0.7483 0.7138 39.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.64 1.64 1.54 1.40 1.16 0.94 0.81 -
P/RPS 2.76 3.50 3.51 3.48 2.57 2.08 1.72 36.94%
P/EPS 114.69 76.28 106.21 42.81 32.23 26.11 12.07 346.78%
EY 0.87 1.31 0.94 2.34 3.10 3.83 8.28 -77.64%
DY 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
P/NAPS 1.39 1.96 1.89 1.71 1.48 1.23 1.11 16.13%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 21/11/11 22/08/11 23/05/11 24/02/11 15/11/10 12/08/10 -
Price 1.90 1.66 1.84 1.39 1.42 1.20 0.86 -
P/RPS 3.20 3.54 4.20 3.46 3.15 2.66 1.83 44.99%
P/EPS 132.87 77.21 126.90 42.51 39.45 33.33 12.82 373.34%
EY 0.75 1.30 0.79 2.35 2.53 3.00 7.80 -78.92%
DY 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.61 1.99 2.26 1.70 1.81 1.57 1.18 22.94%

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