[AUTOV] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 61.2%
YoY- 1452.17%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 86,590 61,758 39,831 38,792 44,555 43,112 33,463 17.15%
PBT 6,824 5,700 707 -323 2,596 1,422 -3,323 -
Tax 348 -939 -688 -107 -491 -866 -380 -
NP 7,172 4,761 19 -430 2,105 556 -3,703 -
-
NP to SH 6,779 4,043 -299 -456 1,149 556 -3,703 -
-
Tax Rate -5.10% 16.47% 97.31% - 18.91% 60.90% - -
Total Cost 79,418 56,997 39,812 39,222 42,450 42,556 37,166 13.47%
-
Net Worth 35,982 28,417 18,275 1,421,351 13,791 15,615 7,160 30.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,042 - - - - - - -
Div Payout % 30.13% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 35,982 28,417 18,275 1,421,351 13,791 15,615 7,160 30.84%
NOSH 58,356 55,535 46,000 4,560,000 43,098 40,215 40,000 6.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.28% 7.71% 0.05% -1.11% 4.72% 1.29% -11.07% -
ROE 18.84% 14.23% -1.64% -0.03% 8.33% 3.56% -51.72% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 148.38 111.20 86.59 0.85 103.38 107.20 83.66 10.01%
EPS 11.62 7.69 -0.01 -0.01 0.03 1.39 -9.26 -
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.5117 0.3973 0.3117 0.32 0.3883 0.179 22.86%
Adjusted Per Share Value based on latest NOSH - 58,311
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 145.50 103.78 66.93 65.19 74.87 72.44 56.23 17.15%
EPS 11.39 6.79 -0.50 -0.77 1.93 0.93 -6.22 -
DPS 3.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6046 0.4775 0.3071 23.8841 0.2317 0.2624 0.1203 30.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.88 0.50 0.83 0.92 0.61 1.62 3.18 -
P/RPS 0.59 0.45 0.96 108.15 0.59 1.51 3.80 -26.66%
P/EPS 7.58 6.87 -127.69 -9,200.00 22.88 117.18 -34.35 -
EY 13.20 14.56 -0.78 -0.01 4.37 0.85 -2.91 -
DY 3.98 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.98 2.09 2.95 1.91 4.17 17.77 -34.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 29/02/08 12/03/07 28/02/06 24/02/05 26/02/04 -
Price 0.72 0.50 0.79 0.95 0.69 1.41 2.95 -
P/RPS 0.49 0.45 0.91 111.67 0.67 1.32 3.53 -28.02%
P/EPS 6.20 6.87 -121.54 -9,500.00 25.88 101.99 -31.87 -
EY 16.13 14.56 -0.82 -0.01 3.86 0.98 -3.14 -
DY 4.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 1.99 3.05 2.16 3.63 16.48 -35.62%

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