[AUTOV] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -93.02%
YoY- -287.78%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 10,852 11,352 12,115 8,680 13,258 11,786 17,935 -8.02%
PBT 116 -54 767 -531 858 -935 -3,656 -
Tax -145 -213 -96 -299 -416 935 3,656 -
NP -29 -267 671 -830 442 0 0 -
-
NP to SH -43 -410 671 -830 442 -997 -3,745 -52.48%
-
Tax Rate 125.00% - 12.52% - 48.48% - - -
Total Cost 10,881 11,619 11,444 9,510 12,816 11,786 17,935 -7.98%
-
Net Worth 13,759 11,825 7,468 8,778 -5,294 -249 1,448,066 -53.96%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 13,759 11,825 7,468 8,778 -5,294 -249 1,448,066 -53.96%
NOSH 42,999 43,157 39,940 39,903 24,971 24,987 2,496,666 -49.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -0.27% -2.35% 5.54% -9.56% 3.33% 0.00% 0.00% -
ROE -0.31% -3.47% 8.98% -9.45% 0.00% 0.00% -0.26% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 25.24 26.30 30.33 21.75 53.09 47.17 0.72 80.85%
EPS -0.10 -0.95 1.68 -2.08 1.77 -3.99 -0.15 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.274 0.187 0.22 -0.212 -0.01 0.58 -9.43%
Adjusted Per Share Value based on latest NOSH - 39,903
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 18.24 19.08 20.36 14.59 22.28 19.80 30.14 -8.02%
EPS -0.07 -0.69 1.13 -1.39 0.74 -1.68 -6.29 -52.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1987 0.1255 0.1475 -0.089 -0.0042 24.333 -53.96%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.93 0.95 1.45 0.69 0.54 0.00 0.00 -
P/RPS 3.69 3.61 4.78 3.17 1.02 0.00 0.00 -
P/EPS -930.00 -100.00 86.31 -33.17 30.51 0.00 0.00 -
EY -0.11 -1.00 1.16 -3.01 3.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.47 7.75 3.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 23/08/05 11/08/04 28/08/03 28/08/02 29/08/01 29/08/00 -
Price 0.86 0.85 1.23 1.80 0.50 0.00 0.00 -
P/RPS 3.41 3.23 4.06 8.27 0.94 0.00 0.00 -
P/EPS -860.00 -89.47 73.21 -86.54 28.25 0.00 0.00 -
EY -0.12 -1.12 1.37 -1.16 3.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.10 6.58 8.18 0.00 0.00 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