[AUTOV] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 95.96%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 44,555 43,112 33,463 48,311 47,011 62,416 80,279 0.62%
PBT 2,596 1,422 -3,323 1,549 -8,239 -17,808 -2,866 -
Tax -491 -866 -380 -1,927 -1,129 17,808 2,866 -
NP 2,105 556 -3,703 -378 -9,368 0 0 -100.00%
-
NP to SH 1,149 556 -3,703 -378 -9,368 -18,355 -4,308 -
-
Tax Rate 18.91% 60.90% - 124.40% - - - -
Total Cost 42,450 42,556 37,166 48,689 56,379 62,416 80,279 0.67%
-
Net Worth 13,791 15,615 7,160 6,273 -6,425 2,432 2,093,321 5.48%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 13,791 15,615 7,160 6,273 -6,425 2,432 2,093,321 5.48%
NOSH 43,098 40,215 40,000 26,249 25,001 25,000 2,529,999 4.42%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 4.72% 1.29% -11.07% -0.78% -19.93% 0.00% 0.00% -
ROE 8.33% 3.56% -51.72% -6.03% 0.00% -754.57% -0.21% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 103.38 107.20 83.66 184.04 188.03 249.66 3.17 -3.63%
EPS 0.03 1.39 -9.26 -1.44 -37.47 -73.42 -17.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.3883 0.179 0.239 -0.257 0.0973 0.8274 1.01%
Adjusted Per Share Value based on latest NOSH - 26,265
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 74.87 72.44 56.23 81.18 79.00 104.88 134.90 0.62%
EPS 1.93 0.93 -6.22 -0.64 -15.74 -30.84 -7.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2317 0.2624 0.1203 0.1054 -0.108 0.0409 35.1757 5.48%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.61 1.62 3.18 0.85 0.00 0.00 0.00 -
P/RPS 0.59 1.51 3.80 0.46 0.00 0.00 0.00 -100.00%
P/EPS 22.88 117.18 -34.35 -59.03 0.00 0.00 0.00 -100.00%
EY 4.37 0.85 -2.91 -1.69 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 4.17 17.77 3.56 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 24/02/05 26/02/04 28/02/03 28/02/02 20/04/01 30/11/00 -
Price 0.69 1.41 2.95 0.70 0.00 0.00 0.00 -
P/RPS 0.67 1.32 3.53 0.38 0.00 0.00 0.00 -100.00%
P/EPS 25.88 101.99 -31.87 -48.61 0.00 0.00 0.00 -100.00%
EY 3.86 0.98 -3.14 -2.06 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 3.63 16.48 2.93 0.00 0.00 0.00 -100.00%

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