[AUTOV] YoY Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -101.38%
YoY- 48.96%
View:
Show?
Cumulative Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 43,112 33,463 48,311 47,011 62,416 80,279 57,804 0.31%
PBT 1,422 -3,323 1,549 -8,239 -17,808 -2,866 -8,216 -
Tax -866 -380 -1,927 -1,129 17,808 2,866 8,216 -
NP 556 -3,703 -378 -9,368 0 0 0 -100.00%
-
NP to SH 556 -3,703 -378 -9,368 -18,355 -4,308 -6,399 -
-
Tax Rate 60.90% - 124.40% - - - - -
Total Cost 42,556 37,166 48,689 56,379 62,416 80,279 57,804 0.32%
-
Net Worth 15,615 7,160 6,273 -6,425 2,432 2,177,441 2,854,938 5.69%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 15,615 7,160 6,273 -6,425 2,432 2,177,441 2,854,938 5.69%
NOSH 40,215 40,000 26,249 25,001 25,000 2,631,666 2,461,153 4.47%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 1.29% -11.07% -0.78% -19.93% 0.00% 0.00% 0.00% -
ROE 3.56% -51.72% -6.03% 0.00% -754.57% -0.20% -0.22% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 107.20 83.66 184.04 188.03 249.66 3.05 2.35 -3.98%
EPS 1.39 -9.26 -1.44 -37.47 -73.42 -17.23 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3883 0.179 0.239 -0.257 0.0973 0.8274 1.16 1.17%
Adjusted Per Share Value based on latest NOSH - 25,005
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 72.44 56.23 81.18 79.00 104.88 134.90 97.13 0.31%
EPS 0.93 -6.22 -0.64 -15.74 -30.84 -7.24 -10.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2624 0.1203 0.1054 -0.108 0.0409 36.5892 47.9737 5.69%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 - - - - -
Price 1.62 3.18 0.85 0.00 0.00 0.00 0.00 -
P/RPS 1.51 3.80 0.46 0.00 0.00 0.00 0.00 -100.00%
P/EPS 117.18 -34.35 -59.03 0.00 0.00 0.00 0.00 -100.00%
EY 0.85 -2.91 -1.69 0.00 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 4.17 17.77 3.56 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 26/02/04 28/02/03 28/02/02 20/04/01 01/03/00 - -
Price 1.41 2.95 0.70 0.00 0.00 0.00 0.00 -
P/RPS 1.32 3.53 0.38 0.00 0.00 0.00 0.00 -100.00%
P/EPS 101.99 -31.87 -48.61 0.00 0.00 0.00 0.00 -100.00%
EY 0.98 -3.14 -2.06 0.00 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 3.63 16.48 2.93 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