[AUTOV] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 80.18%
YoY- 121.27%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 35,757 42,044 45,054 41,965 36,201 51,674 44,241 -3.48%
PBT 1,024 792 1,698 1,185 -1,612 3,006 -5,345 -
Tax -617 -578 -472 -652 -896 -1,794 -857 -5.32%
NP 406 213 1,226 533 -2,508 1,212 -6,202 -
-
NP to SH 205 32 268 533 -2,508 1,212 -6,202 -
-
Tax Rate 60.25% 72.98% 27.80% 55.02% - 59.68% - -
Total Cost 35,350 41,830 43,828 41,432 38,709 50,462 50,443 -5.75%
-
Net Worth 18,212 12,824 11,760 7,719 8,524 -4,470 -2,499 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 18,212 12,824 11,760 7,719 8,524 -4,470 -2,499 -
NOSH 45,294 40,000 42,765 39,999 40,021 24,972 24,997 10.40%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.14% 0.51% 2.72% 1.27% -6.93% 2.35% -14.02% -
ROE 1.13% 0.25% 2.28% 6.91% -29.42% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 78.94 105.11 105.35 104.91 90.46 206.93 176.98 -12.58%
EPS 0.45 0.08 0.63 1.33 -6.27 4.85 -24.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3206 0.275 0.193 0.213 -0.179 -0.10 -
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 60.09 70.65 75.71 70.52 60.83 86.83 74.34 -3.48%
EPS 0.35 0.05 0.45 0.90 -4.21 2.04 -10.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.306 0.2155 0.1976 0.1297 0.1432 -0.0751 -0.042 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.38 0.83 0.84 1.08 2.17 0.51 0.00 -
P/RPS 1.75 0.79 0.80 1.03 2.40 0.25 0.00 -
P/EPS 304.41 1,037.50 134.04 81.00 -34.63 10.51 0.00 -
EY 0.33 0.10 0.75 1.23 -2.89 9.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 2.59 3.05 5.60 10.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 28/11/05 26/10/04 21/11/03 29/11/02 27/11/01 -
Price 1.00 0.94 0.75 1.01 3.82 0.88 0.00 -
P/RPS 1.27 0.89 0.71 0.96 4.22 0.43 0.00 -
P/EPS 220.59 1,175.00 119.68 75.75 -60.96 18.13 0.00 -
EY 0.45 0.09 0.84 1.32 -1.64 5.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.93 2.73 5.23 17.93 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