[AUTOV] YoY Cumulative Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 79.64%
YoY- 119.54%
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 33,791 31,474 27,151 38,756 33,181 49,778 57,827 0.57%
PBT 1,274 889 -1,209 2,255 -4,009 -8,806 -3,352 -
Tax -354 -489 -672 -1,346 -643 8,806 3,352 -
NP 920 400 -1,881 909 -4,652 0 0 -100.00%
-
NP to SH 201 400 -1,881 909 -4,652 -8,349 -3,506 -
-
Tax Rate 27.79% 55.01% - 59.69% - - - -
Total Cost 32,871 31,074 29,032 37,847 37,833 49,778 57,827 0.60%
-
Net Worth 11,760 7,720 8,524 -4,470 -2,499 1,315,599 2,529,328 5.87%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 11,760 7,720 8,524 -4,470 -2,499 1,315,599 2,529,328 5.87%
NOSH 42,765 40,000 40,021 24,972 24,997 2,529,999 2,504,285 4.42%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.72% 1.27% -6.93% 2.35% -14.02% 0.00% 0.00% -
ROE 1.71% 5.18% -22.07% 0.00% 0.00% -0.63% -0.14% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 79.01 78.69 67.84 155.19 132.74 1.97 2.31 -3.68%
EPS 0.47 1.00 -4.70 3.64 -18.61 -0.33 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.193 0.213 -0.179 -0.10 0.52 1.01 1.39%
Adjusted Per Share Value based on latest NOSH - 25,031
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 56.78 52.89 45.62 65.12 55.76 83.65 97.17 0.57%
EPS 0.34 0.67 -3.16 1.53 -7.82 -14.03 -5.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.1297 0.1432 -0.0751 -0.042 22.107 42.5022 5.87%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 0.84 1.08 2.17 0.51 0.00 0.00 0.00 -
P/RPS 1.06 1.37 3.20 0.33 0.00 0.00 0.00 -100.00%
P/EPS 178.72 108.00 -46.17 14.01 0.00 0.00 0.00 -100.00%
EY 0.56 0.93 -2.17 7.14 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 5.60 10.19 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 26/10/04 21/11/03 29/11/02 27/11/01 30/11/00 30/11/99 -
Price 0.75 1.01 3.82 0.88 0.00 0.00 0.00 -
P/RPS 0.95 1.28 5.63 0.57 0.00 0.00 0.00 -100.00%
P/EPS 159.57 101.00 -81.28 24.18 0.00 0.00 0.00 -100.00%
EY 0.63 0.99 -1.23 4.14 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 5.23 17.93 0.00 0.00 0.00 0.00 -100.00%

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