[AUTOV] QoQ TTM Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -47.76%
YoY- 16.78%
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 35,283 31,848 33,611 36,706 41,426 46,004 48,311 -18.91%
PBT -2,298 -3,596 -3,223 -1,915 -387 1,002 1,549 -
Tax -7 -210 -490 -1,253 -1,757 -1,874 -1,927 -97.64%
NP -2,305 -3,806 -3,713 -3,168 -2,144 -872 -378 234.14%
-
NP to SH -2,305 -3,806 -3,713 -3,168 -2,144 -872 -378 234.14%
-
Tax Rate - - - - - 187.03% 124.40% -
Total Cost 37,588 35,654 37,324 39,874 43,570 46,876 48,689 -15.85%
-
Net Worth 7,468 6,747 7,160 8,533 8,778 9,356 6,277 12.29%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 7,468 6,747 7,160 8,533 8,778 9,356 6,277 12.29%
NOSH 39,940 39,923 40,000 40,064 39,903 39,814 26,265 32.27%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -6.53% -11.95% -11.05% -8.63% -5.18% -1.90% -0.78% -
ROE -30.86% -56.41% -51.86% -37.12% -24.42% -9.32% -6.02% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 88.34 79.77 84.03 91.62 103.81 115.54 183.93 -38.69%
EPS -5.77 -9.53 -9.28 -7.91 -5.37 -2.19 -1.44 152.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.187 0.169 0.179 0.213 0.22 0.235 0.239 -15.10%
Adjusted Per Share Value based on latest NOSH - 40,064
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 59.29 53.52 56.48 61.68 69.61 77.30 81.18 -18.91%
EPS -3.87 -6.40 -6.24 -5.32 -3.60 -1.47 -0.64 232.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1255 0.1134 0.1203 0.1434 0.1475 0.1572 0.1055 12.28%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.45 2.25 3.18 2.17 0.69 0.63 0.85 -
P/RPS 1.64 2.82 3.78 2.37 0.66 0.55 0.46 133.55%
P/EPS -25.13 -23.60 -34.26 -27.44 -12.84 -28.77 -59.06 -43.45%
EY -3.98 -4.24 -2.92 -3.64 -7.79 -3.48 -1.69 77.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.75 13.31 17.77 10.19 3.14 2.68 3.56 68.05%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 11/08/04 21/05/04 26/02/04 21/11/03 28/08/03 27/05/03 28/02/03 -
Price 1.23 1.41 2.95 3.82 1.80 0.60 0.70 -
P/RPS 1.39 1.77 3.51 4.17 1.73 0.52 0.38 137.59%
P/EPS -21.31 -14.79 -31.78 -48.31 -33.50 -27.40 -48.64 -42.34%
EY -4.69 -6.76 -3.15 -2.07 -2.98 -3.65 -2.06 73.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.58 8.34 16.48 17.93 8.18 2.55 2.93 71.57%

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