[AUTOV] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 320.2%
YoY- -37.95%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 98,252 107,858 77,728 69,774 34,518 46,146 47,088 13.03%
PBT 8,008 15,782 4,094 7,122 720 924 2,478 21.58%
Tax -1,816 -416 -274 -518 -448 -698 -1,032 9.87%
NP 6,192 15,366 3,820 6,604 272 226 1,446 27.41%
-
NP to SH 5,512 14,734 3,532 5,692 198 22 536 47.43%
-
Tax Rate 22.68% 2.64% 6.69% 7.27% 62.22% 75.54% 41.65% -
Total Cost 92,060 92,492 73,908 63,170 34,246 45,920 45,642 12.39%
-
Net Worth 47,505 42,491 31,584 32,462 17,738 11,733 11,843 26.03%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 47,505 42,491 31,584 32,462 17,738 11,733 11,843 26.03%
NOSH 58,389 58,375 58,283 55,048 45,000 36,666 43,225 5.13%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.30% 14.25% 4.91% 9.46% 0.79% 0.49% 3.07% -
ROE 11.60% 34.68% 11.18% 17.53% 1.12% 0.19% 4.53% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 168.27 184.77 133.36 126.75 76.71 125.85 108.93 7.51%
EPS 9.44 25.24 6.06 10.34 0.44 0.06 1.24 40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8136 0.7279 0.5419 0.5897 0.3942 0.32 0.274 19.87%
Adjusted Per Share Value based on latest NOSH - 58,306
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 165.10 181.24 130.61 117.25 58.00 77.54 79.13 13.03%
EPS 9.26 24.76 5.94 9.56 0.33 0.04 0.90 47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7983 0.714 0.5307 0.5455 0.2981 0.1972 0.199 26.03%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.54 0.81 0.53 0.66 1.33 0.93 0.95 -
P/RPS 0.92 0.44 0.40 0.52 1.73 0.74 0.87 0.93%
P/EPS 16.31 3.21 8.75 6.38 302.27 1,550.00 76.61 -22.71%
EY 6.13 31.16 11.43 15.67 0.33 0.06 1.31 29.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.11 0.98 1.12 3.37 2.91 3.47 -9.62%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 12/08/10 25/08/09 25/08/08 27/08/07 16/08/06 23/08/05 -
Price 1.84 0.86 0.75 0.64 1.41 0.86 0.85 -
P/RPS 1.09 0.47 0.56 0.50 1.84 0.68 0.78 5.73%
P/EPS 19.49 3.41 12.38 6.19 320.45 1,433.33 68.55 -18.90%
EY 5.13 29.35 8.08 16.16 0.31 0.07 1.46 23.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.18 1.38 1.09 3.58 2.69 3.10 -5.12%

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