[AUTOV] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 328.73%
YoY- 106.65%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 61,758 39,831 38,792 44,555 43,112 33,463 48,311 4.17%
PBT 5,700 707 -323 2,596 1,422 -3,323 1,549 24.22%
Tax -939 -688 -107 -491 -866 -380 -1,927 -11.28%
NP 4,761 19 -430 2,105 556 -3,703 -378 -
-
NP to SH 4,043 -299 -456 1,149 556 -3,703 -378 -
-
Tax Rate 16.47% 97.31% - 18.91% 60.90% - 124.40% -
Total Cost 56,997 39,812 39,222 42,450 42,556 37,166 48,689 2.65%
-
Net Worth 28,417 18,275 1,421,351 13,791 15,615 7,160 6,273 28.60%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 28,417 18,275 1,421,351 13,791 15,615 7,160 6,273 28.60%
NOSH 55,535 46,000 4,560,000 43,098 40,215 40,000 26,249 13.29%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.71% 0.05% -1.11% 4.72% 1.29% -11.07% -0.78% -
ROE 14.23% -1.64% -0.03% 8.33% 3.56% -51.72% -6.03% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 111.20 86.59 0.85 103.38 107.20 83.66 184.04 -8.04%
EPS 7.69 -0.01 -0.01 0.03 1.39 -9.26 -1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5117 0.3973 0.3117 0.32 0.3883 0.179 0.239 13.51%
Adjusted Per Share Value based on latest NOSH - 43,125
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 103.78 66.93 65.19 74.87 72.44 56.23 81.18 4.17%
EPS 6.79 -0.50 -0.77 1.93 0.93 -6.22 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4775 0.3071 23.8841 0.2317 0.2624 0.1203 0.1054 28.60%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.83 0.92 0.61 1.62 3.18 0.85 -
P/RPS 0.45 0.96 108.15 0.59 1.51 3.80 0.46 -0.36%
P/EPS 6.87 -127.69 -9,200.00 22.88 117.18 -34.35 -59.03 -
EY 14.56 -0.78 -0.01 4.37 0.85 -2.91 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 2.09 2.95 1.91 4.17 17.77 3.56 -19.32%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 12/03/07 28/02/06 24/02/05 26/02/04 28/02/03 -
Price 0.50 0.79 0.95 0.69 1.41 2.95 0.70 -
P/RPS 0.45 0.91 111.67 0.67 1.32 3.53 0.38 2.85%
P/EPS 6.87 -121.54 -9,500.00 25.88 101.99 -31.87 -48.61 -
EY 14.56 -0.82 -0.01 3.86 0.98 -3.14 -2.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.99 3.05 2.16 3.63 16.48 2.93 -16.67%

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