[AUTOV] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 45.45%
YoY- -88.06%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 81,188 69,262 35,757 42,044 45,054 41,965 36,201 14.39%
PBT 4,934 4,726 1,024 792 1,698 1,185 -1,612 -
Tax -160 -574 -617 -578 -472 -652 -896 -24.93%
NP 4,774 4,152 406 213 1,226 533 -2,508 -
-
NP to SH 4,560 3,344 205 32 268 533 -2,508 -
-
Tax Rate 3.24% 12.15% 60.25% 72.98% 27.80% 55.02% - -
Total Cost 76,413 65,110 35,350 41,830 43,828 41,432 38,709 11.99%
-
Net Worth 33,283 32,185 18,212 12,824 11,760 7,719 8,524 25.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 33,283 32,185 18,212 12,824 11,760 7,719 8,524 25.46%
NOSH 58,361 55,120 45,294 40,000 42,765 39,999 40,021 6.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.88% 5.99% 1.14% 0.51% 2.72% 1.27% -6.93% -
ROE 13.70% 10.39% 1.13% 0.25% 2.28% 6.91% -29.42% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 139.11 125.66 78.94 105.11 105.35 104.91 90.46 7.42%
EPS 7.81 6.07 0.45 0.08 0.63 1.33 -6.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.5839 0.4021 0.3206 0.275 0.193 0.213 17.82%
Adjusted Per Share Value based on latest NOSH - 43,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 136.43 116.39 60.09 70.65 75.71 70.52 60.83 14.39%
EPS 7.66 5.62 0.35 0.05 0.45 0.90 -4.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.5408 0.306 0.2155 0.1976 0.1297 0.1432 25.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.68 0.60 1.38 0.83 0.84 1.08 2.17 -
P/RPS 0.49 0.48 1.75 0.79 0.80 1.03 2.40 -23.24%
P/EPS 8.70 9.89 304.41 1,037.50 134.04 81.00 -34.63 -
EY 11.49 10.11 0.33 0.10 0.75 1.23 -2.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 3.43 2.59 3.05 5.60 10.19 -30.06%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 01/12/08 22/11/07 22/11/06 28/11/05 26/10/04 21/11/03 -
Price 0.67 0.45 1.00 0.94 0.75 1.01 3.82 -
P/RPS 0.48 0.36 1.27 0.89 0.71 0.96 4.22 -30.36%
P/EPS 8.58 7.42 220.59 1,175.00 119.68 75.75 -60.96 -
EY 11.66 13.48 0.45 0.09 0.84 1.32 -1.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.77 2.49 2.93 2.73 5.23 17.93 -36.52%

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