[AUTOV] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
12-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -46.92%
YoY- -59.82%
Quarter Report
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,135 42,251 44,038 44,538 44,509 45,482 46,672 -11.05%
PBT -324 1,915 1,818 1,648 2,595 1,806 2,265 -
Tax -99 -571 -324 -392 -803 -1,042 -1,446 -83.18%
NP -423 1,344 1,494 1,256 1,792 764 819 -
-
NP to SH -450 1,153 1,073 706 1,330 357 676 -
-
Tax Rate - 29.82% 17.82% 23.79% 30.94% 57.70% 63.84% -
Total Cost 39,558 40,907 42,544 43,282 42,717 44,718 45,853 -9.35%
-
Net Worth 1,499,276 13,892 13,759 13,346 13,800 11,515 11,825 2401.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,499,276 13,892 13,759 13,346 13,800 11,515 11,825 2401.62%
NOSH 4,810,000 43,333 42,999 41,538 43,125 41,875 43,157 2196.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -1.08% 3.18% 3.39% 2.82% 4.03% 1.68% 1.75% -
ROE -0.03% 8.30% 7.80% 5.29% 9.64% 3.10% 5.72% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 0.81 97.50 102.41 107.22 103.21 108.61 108.14 -96.13%
EPS -0.01 2.66 2.50 1.70 3.08 0.85 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3117 0.3206 0.32 0.3213 0.32 0.275 0.274 8.94%
Adjusted Per Share Value based on latest NOSH - 41,538
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 65.76 71.00 74.00 74.84 74.79 76.43 78.43 -11.05%
EPS -0.76 1.94 1.80 1.19 2.23 0.60 1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 25.1935 0.2334 0.2312 0.2243 0.2319 0.1935 0.1987 2401.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.92 0.83 0.93 0.71 0.61 0.84 0.95 -
P/RPS 113.08 0.85 0.91 0.66 0.59 0.77 0.88 2424.02%
P/EPS -9,833.78 31.19 37.27 41.77 19.78 98.53 60.65 -
EY -0.01 3.21 2.68 2.39 5.06 1.01 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 2.59 2.91 2.21 1.91 3.05 3.47 -10.23%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/03/07 22/11/06 16/08/06 12/06/06 28/02/06 28/11/05 23/08/05 -
Price 0.95 0.94 0.86 0.87 0.69 0.75 0.85 -
P/RPS 116.76 0.96 0.84 0.81 0.67 0.69 0.79 2670.08%
P/EPS -10,154.44 35.33 34.46 51.19 22.37 87.97 54.27 -
EY -0.01 2.83 2.90 1.95 4.47 1.14 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 2.93 2.69 2.71 2.16 2.73 3.10 -1.07%

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