[AUTOV] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 19.76%
YoY- 119.54%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 45,054 41,965 36,201 51,674 44,241 49,778 77,102 0.57%
PBT 1,698 1,185 -1,612 3,006 -5,345 -8,806 -4,469 -
Tax -472 -652 -896 -1,794 -857 8,806 4,469 -
NP 1,226 533 -2,508 1,212 -6,202 0 0 -100.00%
-
NP to SH 268 533 -2,508 1,212 -6,202 -8,349 -4,674 -
-
Tax Rate 27.80% 55.02% - 59.68% - - - -
Total Cost 43,828 41,432 38,709 50,462 50,443 49,778 77,102 0.60%
-
Net Worth 11,760 7,719 8,524 -4,470 -2,499 1,315,599 2,529,328 5.87%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 11,760 7,719 8,524 -4,470 -2,499 1,315,599 2,529,328 5.87%
NOSH 42,765 39,999 40,021 24,972 24,997 2,529,999 2,504,285 4.42%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.72% 1.27% -6.93% 2.35% -14.02% 0.00% 0.00% -
ROE 2.28% 6.91% -29.42% 0.00% 0.00% -0.63% -0.18% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 105.35 104.91 90.46 206.93 176.98 1.97 3.08 -3.68%
EPS 0.63 1.33 -6.27 4.85 -24.81 -0.33 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.193 0.213 -0.179 -0.10 0.52 1.01 1.39%
Adjusted Per Share Value based on latest NOSH - 25,031
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 75.71 70.52 60.83 86.83 74.34 83.65 129.56 0.57%
EPS 0.45 0.90 -4.21 2.04 -10.42 -14.03 -7.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.1297 0.1432 -0.0751 -0.042 22.107 42.5022 5.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 0.84 1.08 2.17 0.51 0.00 0.00 0.00 -
P/RPS 0.80 1.03 2.40 0.25 0.00 0.00 0.00 -100.00%
P/EPS 134.04 81.00 -34.63 10.51 0.00 0.00 0.00 -100.00%
EY 0.75 1.23 -2.89 9.52 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 3.05 5.60 10.19 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 26/10/04 21/11/03 29/11/02 27/11/01 30/11/00 30/11/99 -
Price 0.75 1.01 3.82 0.88 0.00 0.00 0.00 -
P/RPS 0.71 0.96 4.22 0.43 0.00 0.00 0.00 -100.00%
P/EPS 119.68 75.75 -60.96 18.13 0.00 0.00 0.00 -100.00%
EY 0.84 1.32 -1.64 5.52 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 2.73 5.23 17.93 0.00 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