[AUTOV] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1572.91%
YoY- 9275.0%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 93,792 106,004 54,672 61,368 28,816 48,884 48,768 11.51%
PBT 9,180 14,704 -1,500 6,772 56 1,384 5,172 10.03%
Tax -852 -340 0 -1,264 -216 -816 -2,460 -16.19%
NP 8,328 14,364 -1,500 5,508 -160 568 2,712 20.55%
-
NP to SH 7,628 13,804 -1,604 4,404 -48 216 2,712 18.80%
-
Tax Rate 9.28% 2.31% - 18.67% 385.71% 58.96% 47.56% -
Total Cost 85,464 91,640 56,172 55,860 28,976 48,316 46,056 10.84%
-
Net Worth 47,692 39,461 29,336 20,370 13,200 13,346 12,015 25.81%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 47,692 39,461 29,336 20,370 13,200 13,346 12,015 25.81%
NOSH 58,318 58,392 58,115 48,502 40,000 41,538 42,911 5.24%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 8.88% 13.55% -2.74% 8.98% -0.56% 1.16% 5.56% -
ROE 15.99% 34.98% -5.47% 21.62% -0.36% 1.62% 22.57% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 160.83 181.54 94.07 126.53 72.04 117.68 113.65 5.95%
EPS 13.08 23.64 -2.76 9.08 -0.12 0.52 6.32 12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8178 0.6758 0.5048 0.42 0.33 0.3213 0.28 19.54%
Adjusted Per Share Value based on latest NOSH - 48,502
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 157.61 178.13 91.87 103.12 48.42 82.14 81.95 11.51%
EPS 12.82 23.20 -2.70 7.40 -0.08 0.36 4.56 18.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8014 0.6631 0.493 0.3423 0.2218 0.2243 0.2019 25.81%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.40 0.85 0.49 0.67 0.97 0.71 1.17 -
P/RPS 0.87 0.47 0.52 0.53 1.35 0.60 1.03 -2.77%
P/EPS 10.70 3.60 -17.75 7.38 -808.33 136.54 18.51 -8.72%
EY 9.34 27.81 -5.63 13.55 -0.12 0.73 5.40 9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.26 0.97 1.60 2.94 2.21 4.18 -13.83%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 27/05/10 28/05/09 20/05/08 24/05/07 12/06/06 12/05/05 -
Price 1.39 0.83 0.53 0.63 1.10 0.87 1.02 -
P/RPS 0.86 0.46 0.56 0.50 1.53 0.74 0.90 -0.75%
P/EPS 10.63 3.51 -19.20 6.94 -916.67 167.31 16.14 -6.72%
EY 9.41 28.48 -5.21 14.41 -0.11 0.60 6.20 7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.23 1.05 1.50 3.33 2.71 3.64 -11.91%

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