[AUTOV] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -46.51%
YoY- -349.01%
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 46,146 47,088 40,074 36,730 50,498 40,840 32,635 5.94%
PBT 924 2,478 790 -1,060 2,812 -4,528 -7,382 -
Tax -698 -1,032 -494 -1,460 -1,800 4,528 7,382 -
NP 226 1,446 296 -2,520 1,012 0 0 -
-
NP to SH 22 536 296 -2,520 1,012 -4,776 -6,753 -
-
Tax Rate 75.54% 41.65% 62.53% - 64.01% - - -
Total Cost 45,920 45,642 39,778 39,250 49,486 40,840 32,635 5.85%
-
Net Worth 11,733 11,843 7,480 8,799 -5,310 -250 1,450,644 -55.18%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 11,733 11,843 7,480 8,799 -5,310 -250 1,450,644 -55.18%
NOSH 36,666 43,225 39,999 39,999 25,049 25,005 2,501,111 -50.51%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.49% 3.07% 0.74% -6.86% 2.00% 0.00% 0.00% -
ROE 0.19% 4.53% 3.96% -28.64% 0.00% 0.00% -0.47% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 125.85 108.93 100.19 91.83 201.59 163.33 1.30 114.20%
EPS 0.06 1.24 0.74 -6.30 4.04 -19.10 -0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.274 0.187 0.22 -0.212 -0.01 0.58 -9.43%
Adjusted Per Share Value based on latest NOSH - 39,903
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.54 79.13 67.34 61.72 84.86 68.63 54.84 5.93%
EPS 0.04 0.90 0.50 -4.23 1.70 -8.03 -11.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1972 0.199 0.1257 0.1479 -0.0892 -0.0042 24.3763 -55.17%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.93 0.95 1.45 0.69 0.54 0.00 0.00 -
P/RPS 0.74 0.87 1.45 0.75 0.27 0.00 0.00 -
P/EPS 1,550.00 76.61 195.95 -10.95 13.37 0.00 0.00 -
EY 0.06 1.31 0.51 -9.13 7.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.47 7.75 3.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 23/08/05 11/08/04 28/08/03 28/08/02 29/08/01 29/08/00 -
Price 0.86 0.85 1.23 1.80 0.50 0.00 0.00 -
P/RPS 0.68 0.78 1.23 1.96 0.25 0.00 0.00 -
P/EPS 1,433.33 68.55 166.22 -28.57 12.38 0.00 0.00 -
EY 0.07 1.46 0.60 -3.50 8.08 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.10 6.58 8.18 0.00 0.00 0.00 -

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