[AUTOV] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
01-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.3%
YoY- 903.13%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 69,668 60,089 61,763 57,578 50,077 44,515 36,377 54.27%
PBT 3,942 3,632 5,700 4,181 4,585 2,816 1,137 129.24%
Tax -427 -479 -795 -917 -983 -963 -701 -28.16%
NP 3,515 3,153 4,905 3,264 3,602 1,853 436 302.57%
-
NP to SH 3,226 2,801 4,303 2,562 2,955 1,323 210 518.99%
-
Tax Rate 10.83% 13.19% 13.95% 21.93% 21.44% 34.20% 61.65% -
Total Cost 66,153 56,936 56,858 54,314 46,475 42,662 35,941 50.24%
-
Net Worth 31,596 29,336 30,094 32,353 32,442 20,370 19,188 39.48%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 31,596 29,336 30,094 32,353 32,442 20,370 19,188 39.48%
NOSH 58,306 58,115 58,311 55,409 55,015 48,502 48,297 13.39%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.05% 5.25% 7.94% 5.67% 7.19% 4.16% 1.20% -
ROE 10.21% 9.55% 14.30% 7.92% 9.11% 6.49% 1.09% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 119.49 103.40 105.92 103.91 91.02 91.78 75.32 36.06%
EPS 5.53 4.82 7.38 4.62 5.37 2.73 0.43 449.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5419 0.5048 0.5161 0.5839 0.5897 0.42 0.3973 23.01%
Adjusted Per Share Value based on latest NOSH - 55,409
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 117.07 100.97 103.79 96.75 84.15 74.80 61.13 54.27%
EPS 5.42 4.71 7.23 4.31 4.97 2.22 0.35 522.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5309 0.493 0.5057 0.5437 0.5452 0.3423 0.3224 39.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.53 0.49 0.50 0.60 0.66 0.67 0.83 -
P/RPS 0.44 0.47 0.47 0.58 0.73 0.73 1.10 -45.74%
P/EPS 9.58 10.17 6.78 12.98 12.29 24.56 190.89 -86.41%
EY 10.44 9.84 14.76 7.71 8.14 4.07 0.52 640.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 0.97 1.03 1.12 1.60 2.09 -39.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 26/02/09 01/12/08 25/08/08 20/05/08 29/02/08 -
Price 0.75 0.53 0.50 0.45 0.64 0.63 0.79 -
P/RPS 0.63 0.51 0.47 0.43 0.70 0.69 1.05 -28.88%
P/EPS 13.56 11.00 6.78 9.73 11.92 23.10 181.69 -82.30%
EY 7.38 9.09 14.76 10.27 8.39 4.33 0.55 465.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.05 0.97 0.77 1.09 1.50 1.99 -21.67%

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