[AUTOV] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -25.0%
YoY- -49.75%
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 51,947 26,818 31,533 33,791 31,474 27,151 38,756 4.99%
PBT 3,545 768 594 1,274 889 -1,209 2,255 7.82%
Tax -431 -463 -434 -354 -489 -672 -1,346 -17.27%
NP 3,114 305 160 920 400 -1,881 909 22.75%
-
NP to SH 2,508 154 24 201 400 -1,881 909 18.41%
-
Tax Rate 12.16% 60.29% 73.06% 27.79% 55.01% - 59.69% -
Total Cost 48,833 26,513 31,373 32,871 31,074 29,032 37,847 4.33%
-
Net Worth 32,185 18,212 12,824 11,760 7,720 8,524 -4,470 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 32,185 18,212 12,824 11,760 7,720 8,524 -4,470 -
NOSH 55,120 45,294 40,000 42,765 40,000 40,021 24,972 14.09%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.99% 1.14% 0.51% 2.72% 1.27% -6.93% 2.35% -
ROE 7.79% 0.85% 0.19% 1.71% 5.18% -22.07% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 94.24 59.21 78.83 79.01 78.69 67.84 155.19 -7.97%
EPS 4.55 0.34 0.06 0.47 1.00 -4.70 3.64 3.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.4021 0.3206 0.275 0.193 0.213 -0.179 -
Adjusted Per Share Value based on latest NOSH - 41,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 87.29 45.06 52.99 56.78 52.89 45.62 65.12 4.99%
EPS 4.21 0.26 0.04 0.34 0.67 -3.16 1.53 18.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5408 0.306 0.2155 0.1976 0.1297 0.1432 -0.0751 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 1.38 0.83 0.84 1.08 2.17 0.51 -
P/RPS 0.64 2.33 1.05 1.06 1.37 3.20 0.33 11.66%
P/EPS 13.19 405.88 1,383.33 178.72 108.00 -46.17 14.01 -0.99%
EY 7.58 0.25 0.07 0.56 0.93 -2.17 7.14 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 3.43 2.59 3.05 5.60 10.19 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 01/12/08 22/11/07 22/11/06 28/11/05 26/10/04 21/11/03 29/11/02 -
Price 0.45 1.00 0.94 0.75 1.01 3.82 0.88 -
P/RPS 0.48 1.69 1.19 0.95 1.28 5.63 0.57 -2.82%
P/EPS 9.89 294.12 1,566.67 159.57 101.00 -81.28 24.18 -13.83%
EY 10.11 0.34 0.06 0.63 0.99 -1.23 4.14 16.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 2.49 2.93 2.73 5.23 17.93 0.00 -

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