[AUTOV] QoQ TTM Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 165.83%
YoY- 146.67%
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 57,578 50,077 44,515 36,377 34,420 33,321 34,118 41.61%
PBT 4,181 4,585 2,816 1,137 -170 -427 -656 -
Tax -917 -983 -963 -701 -127 27 51 -
NP 3,264 3,602 1,853 436 -297 -400 -605 -
-
NP to SH 2,562 2,955 1,323 210 -319 -361 -516 -
-
Tax Rate 21.93% 21.44% 34.20% 61.65% - - - -
Total Cost 54,314 46,475 42,662 35,941 34,717 33,721 34,723 34.64%
-
Net Worth 32,353 32,442 20,370 19,188 18,429 17,660 13,200 81.48%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 32,353 32,442 20,370 19,188 18,429 17,660 13,200 81.48%
NOSH 55,409 55,015 48,502 48,297 45,833 44,800 40,000 24.19%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.67% 7.19% 4.16% 1.20% -0.86% -1.20% -1.77% -
ROE 7.92% 9.11% 6.49% 1.09% -1.73% -2.04% -3.91% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 103.91 91.02 91.78 75.32 75.10 74.38 85.30 14.02%
EPS 4.62 5.37 2.73 0.43 -0.70 -0.81 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.5897 0.42 0.3973 0.4021 0.3942 0.33 46.13%
Adjusted Per Share Value based on latest NOSH - 48,297
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.75 84.15 74.80 61.13 57.84 55.99 57.33 41.61%
EPS 4.31 4.97 2.22 0.35 -0.54 -0.61 -0.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.5452 0.3423 0.3224 0.3097 0.2968 0.2218 81.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.66 0.67 0.83 1.38 1.33 0.97 -
P/RPS 0.58 0.73 0.73 1.10 1.84 1.79 1.14 -36.19%
P/EPS 12.98 12.29 24.56 190.89 -198.28 -165.05 -75.19 -
EY 7.71 8.14 4.07 0.52 -0.50 -0.61 -1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.12 1.60 2.09 3.43 3.37 2.94 -50.20%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 01/12/08 25/08/08 20/05/08 29/02/08 22/11/07 27/08/07 24/05/07 -
Price 0.45 0.64 0.63 0.79 1.00 1.41 1.10 -
P/RPS 0.43 0.70 0.69 1.05 1.33 1.90 1.29 -51.82%
P/EPS 9.73 11.92 23.10 181.69 -143.68 -174.98 -85.27 -
EY 10.27 8.39 4.33 0.55 -0.70 -0.57 -1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.09 1.50 1.99 2.49 3.58 3.33 -62.22%

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