[AUTOV] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
25-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 158.49%
YoY- 2774.75%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 49,126 53,929 38,864 34,887 17,259 23,073 23,544 13.03%
PBT 4,004 7,891 2,047 3,561 360 462 1,239 21.58%
Tax -908 -208 -137 -259 -224 -349 -516 9.87%
NP 3,096 7,683 1,910 3,302 136 113 723 27.41%
-
NP to SH 2,756 7,367 1,766 2,846 99 11 268 47.43%
-
Tax Rate 22.68% 2.64% 6.69% 7.27% 62.22% 75.54% 41.65% -
Total Cost 46,030 46,246 36,954 31,585 17,123 22,960 22,821 12.39%
-
Net Worth 47,505 42,491 31,584 32,462 17,738 11,733 11,843 26.03%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 47,505 42,491 31,584 32,462 17,738 11,733 11,843 26.03%
NOSH 58,389 58,375 58,283 55,048 45,000 36,666 43,225 5.13%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.30% 14.25% 4.91% 9.46% 0.79% 0.49% 3.07% -
ROE 5.80% 17.34% 5.59% 8.77% 0.56% 0.09% 2.26% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 84.13 92.38 66.68 63.38 38.35 62.93 54.47 7.51%
EPS 4.72 12.62 3.03 5.17 0.22 0.03 0.62 40.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8136 0.7279 0.5419 0.5897 0.3942 0.32 0.274 19.87%
Adjusted Per Share Value based on latest NOSH - 55,015
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 82.55 90.62 65.31 58.62 29.00 38.77 39.56 13.03%
EPS 4.63 12.38 2.97 4.78 0.17 0.02 0.45 47.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7983 0.714 0.5307 0.5455 0.2981 0.1972 0.199 26.03%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.54 0.81 0.53 0.66 1.33 0.93 0.95 -
P/RPS 1.83 0.88 0.79 1.04 3.47 1.48 1.74 0.84%
P/EPS 32.63 6.42 17.49 12.77 604.55 3,100.00 153.23 -22.71%
EY 3.06 15.58 5.72 7.83 0.17 0.03 0.65 29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.11 0.98 1.12 3.37 2.91 3.47 -9.62%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 12/08/10 25/08/09 25/08/08 27/08/07 16/08/06 23/08/05 -
Price 1.84 0.86 0.75 0.64 1.41 0.86 0.85 -
P/RPS 2.19 0.93 1.12 1.01 3.68 1.37 1.56 5.81%
P/EPS 38.98 6.81 24.75 12.38 640.91 2,866.67 137.10 -18.90%
EY 2.57 14.67 4.04 8.08 0.16 0.03 0.73 23.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.18 1.38 1.09 3.58 2.69 3.10 -5.12%

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