[AUTOV] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
15-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 28.41%
YoY- 176.61%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 77,179 80,254 60,891 51,947 26,818 31,533 33,791 14.75%
PBT 6,025 11,099 3,701 3,545 768 594 1,274 29.54%
Tax -1,453 -1,145 -120 -431 -463 -434 -354 26.52%
NP 4,572 9,954 3,581 3,114 305 160 920 30.61%
-
NP to SH 4,011 9,460 3,420 2,508 154 24 201 64.65%
-
Tax Rate 24.12% 10.32% 3.24% 12.16% 60.29% 73.06% 27.79% -
Total Cost 72,607 70,300 57,310 48,833 26,513 31,373 32,871 14.11%
-
Net Worth 48,756 44,574 33,283 32,185 18,212 12,824 11,760 26.73%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 875 - - - - - -
Div Payout % - 9.25% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 48,756 44,574 33,283 32,185 18,212 12,824 11,760 26.73%
NOSH 58,384 58,359 58,361 55,120 45,294 40,000 42,765 5.32%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.92% 12.40% 5.88% 5.99% 1.14% 0.51% 2.72% -
ROE 8.23% 21.22% 10.28% 7.79% 0.85% 0.19% 1.71% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 132.19 137.52 104.33 94.24 59.21 78.83 79.01 8.95%
EPS 6.87 16.21 5.86 4.55 0.34 0.06 0.47 56.33%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8351 0.7638 0.5703 0.5839 0.4021 0.3206 0.275 20.32%
Adjusted Per Share Value based on latest NOSH - 58,305
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 129.69 134.86 102.32 87.29 45.06 52.99 56.78 14.75%
EPS 6.74 15.90 5.75 4.21 0.26 0.04 0.34 64.47%
DPS 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8193 0.749 0.5593 0.5408 0.306 0.2155 0.1976 26.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.64 0.94 0.68 0.60 1.38 0.83 0.84 -
P/RPS 1.24 0.68 0.65 0.64 2.33 1.05 1.06 2.64%
P/EPS 23.87 5.80 11.60 13.19 405.88 1,383.33 178.72 -28.49%
EY 4.19 17.24 8.62 7.58 0.25 0.07 0.56 39.83%
DY 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.23 1.19 1.03 3.43 2.59 3.05 -7.10%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 15/11/10 25/11/09 01/12/08 22/11/07 22/11/06 28/11/05 -
Price 1.66 1.20 0.67 0.45 1.00 0.94 0.75 -
P/RPS 1.26 0.87 0.64 0.48 1.69 1.19 0.95 4.81%
P/EPS 24.16 7.40 11.43 9.89 294.12 1,566.67 159.57 -26.98%
EY 4.14 13.51 8.75 10.11 0.34 0.06 0.63 36.84%
DY 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.57 1.17 0.77 2.49 2.93 2.73 -5.13%

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