[AUTOV] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 118.18%
YoY- -88.06%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 60,891 51,947 26,818 31,533 33,791 31,474 27,151 14.39%
PBT 3,701 3,545 768 594 1,274 889 -1,209 -
Tax -120 -431 -463 -434 -354 -489 -672 -24.93%
NP 3,581 3,114 305 160 920 400 -1,881 -
-
NP to SH 3,420 2,508 154 24 201 400 -1,881 -
-
Tax Rate 3.24% 12.16% 60.29% 73.06% 27.79% 55.01% - -
Total Cost 57,310 48,833 26,513 31,373 32,871 31,074 29,032 11.99%
-
Net Worth 33,283 32,185 18,212 12,824 11,760 7,720 8,524 25.46%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 33,283 32,185 18,212 12,824 11,760 7,720 8,524 25.46%
NOSH 58,361 55,120 45,294 40,000 42,765 40,000 40,021 6.48%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.88% 5.99% 1.14% 0.51% 2.72% 1.27% -6.93% -
ROE 10.28% 7.79% 0.85% 0.19% 1.71% 5.18% -22.07% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 104.33 94.24 59.21 78.83 79.01 78.69 67.84 7.42%
EPS 5.86 4.55 0.34 0.06 0.47 1.00 -4.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5703 0.5839 0.4021 0.3206 0.275 0.193 0.213 17.82%
Adjusted Per Share Value based on latest NOSH - 43,333
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 102.32 87.29 45.06 52.99 56.78 52.89 45.62 14.39%
EPS 5.75 4.21 0.26 0.04 0.34 0.67 -3.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5593 0.5408 0.306 0.2155 0.1976 0.1297 0.1432 25.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.68 0.60 1.38 0.83 0.84 1.08 2.17 -
P/RPS 0.65 0.64 2.33 1.05 1.06 1.37 3.20 -23.31%
P/EPS 11.60 13.19 405.88 1,383.33 178.72 108.00 -46.17 -
EY 8.62 7.58 0.25 0.07 0.56 0.93 -2.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.03 3.43 2.59 3.05 5.60 10.19 -30.06%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 01/12/08 22/11/07 22/11/06 28/11/05 26/10/04 21/11/03 -
Price 0.67 0.45 1.00 0.94 0.75 1.01 3.82 -
P/RPS 0.64 0.48 1.69 1.19 0.95 1.28 5.63 -30.37%
P/EPS 11.43 9.89 294.12 1,566.67 159.57 101.00 -81.28 -
EY 8.75 10.11 0.34 0.06 0.63 0.99 -1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.77 2.49 2.93 2.73 5.23 17.93 -36.52%

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