[AUTOV] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 138.83%
YoY- 114.97%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 45,482 46,672 47,435 43,165 37,934 35,283 31,848 26.78%
PBT 1,806 2,265 3,086 1,421 -1,125 -2,298 -3,596 -
Tax -1,042 -1,446 -1,329 -865 -307 -7 -210 190.63%
NP 764 819 1,757 556 -1,432 -2,305 -3,806 -
-
NP to SH 357 676 1,757 556 -1,432 -2,305 -3,806 -
-
Tax Rate 57.70% 63.84% 43.07% 60.87% - - - -
Total Cost 44,718 45,853 45,678 42,609 39,366 37,588 35,654 16.28%
-
Net Worth 11,515 11,825 12,015 8,705 7,720 7,468 6,747 42.76%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 11,515 11,825 12,015 8,705 7,720 7,468 6,747 42.76%
NOSH 41,875 43,157 42,911 39,749 40,000 39,940 39,923 3.23%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.68% 1.75% 3.70% 1.29% -3.77% -6.53% -11.95% -
ROE 3.10% 5.72% 14.62% 6.39% -18.55% -30.86% -56.41% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 108.61 108.14 110.54 108.59 94.84 88.34 79.77 22.82%
EPS 0.85 1.57 4.09 1.40 -3.58 -5.77 -9.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.274 0.28 0.219 0.193 0.187 0.169 38.30%
Adjusted Per Share Value based on latest NOSH - 39,749
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 76.43 78.43 79.71 72.53 63.74 59.29 53.52 26.78%
EPS 0.60 1.14 2.95 0.93 -2.41 -3.87 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1987 0.2019 0.1463 0.1297 0.1255 0.1134 42.74%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.84 0.95 1.17 1.62 1.08 1.45 2.25 -
P/RPS 0.77 0.88 1.06 1.49 1.14 1.64 2.82 -57.87%
P/EPS 98.53 60.65 28.58 115.82 -30.17 -25.13 -23.60 -
EY 1.01 1.65 3.50 0.86 -3.31 -3.98 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 3.47 4.18 7.40 5.60 7.75 13.31 -62.51%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 23/08/05 12/05/05 24/02/05 26/10/04 11/08/04 21/05/04 -
Price 0.75 0.85 1.02 1.41 1.01 1.23 1.41 -
P/RPS 0.69 0.79 0.92 1.30 1.07 1.39 1.77 -46.60%
P/EPS 87.97 54.27 24.91 100.80 -28.21 -21.31 -14.79 -
EY 1.14 1.84 4.01 0.99 -3.54 -4.69 -6.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 3.10 3.64 6.44 5.23 6.58 8.34 -52.47%

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