[AUTOV] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.5%
YoY- -336.47%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 43,165 37,934 35,283 31,848 33,611 36,706 41,426 2.76%
PBT 1,421 -1,125 -2,298 -3,596 -3,223 -1,915 -387 -
Tax -865 -307 -7 -210 -490 -1,253 -1,757 -37.51%
NP 556 -1,432 -2,305 -3,806 -3,713 -3,168 -2,144 -
-
NP to SH 556 -1,432 -2,305 -3,806 -3,713 -3,168 -2,144 -
-
Tax Rate 60.87% - - - - - - -
Total Cost 42,609 39,366 37,588 35,654 37,324 39,874 43,570 -1.46%
-
Net Worth 8,705 7,720 7,468 6,747 7,160 8,533 8,778 -0.55%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 8,705 7,720 7,468 6,747 7,160 8,533 8,778 -0.55%
NOSH 39,749 40,000 39,940 39,923 40,000 40,064 39,903 -0.25%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.29% -3.77% -6.53% -11.95% -11.05% -8.63% -5.18% -
ROE 6.39% -18.55% -30.86% -56.41% -51.86% -37.12% -24.42% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 108.59 94.84 88.34 79.77 84.03 91.62 103.81 3.03%
EPS 1.40 -3.58 -5.77 -9.53 -9.28 -7.91 -5.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.219 0.193 0.187 0.169 0.179 0.213 0.22 -0.30%
Adjusted Per Share Value based on latest NOSH - 39,923
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 72.53 63.74 59.29 53.52 56.48 61.68 69.61 2.76%
EPS 0.93 -2.41 -3.87 -6.40 -6.24 -5.32 -3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1463 0.1297 0.1255 0.1134 0.1203 0.1434 0.1475 -0.54%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.62 1.08 1.45 2.25 3.18 2.17 0.69 -
P/RPS 1.49 1.14 1.64 2.82 3.78 2.37 0.66 71.66%
P/EPS 115.82 -30.17 -25.13 -23.60 -34.26 -27.44 -12.84 -
EY 0.86 -3.31 -3.98 -4.24 -2.92 -3.64 -7.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.40 5.60 7.75 13.31 17.77 10.19 3.14 76.63%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 26/10/04 11/08/04 21/05/04 26/02/04 21/11/03 28/08/03 -
Price 1.41 1.01 1.23 1.41 2.95 3.82 1.80 -
P/RPS 1.30 1.07 1.39 1.77 3.51 4.17 1.73 -17.27%
P/EPS 100.80 -28.21 -21.31 -14.79 -31.78 -48.31 -33.50 -
EY 0.99 -3.54 -4.69 -6.76 -3.15 -2.07 -2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.44 5.23 6.58 8.34 16.48 17.93 8.18 -14.67%

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