[AUTOV] YoY Quarter Result on 30-Jun-2010 [#2]

Announcement Date
12-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 13.47%
YoY- 80.54%
Quarter Report
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 25,678 27,428 25,196 15,617 10,055 10,852 11,352 14.56%
PBT 1,709 4,215 2,424 2,114 345 116 -54 -
Tax -695 -123 -137 -189 -169 -145 -213 21.77%
NP 1,014 4,092 2,287 1,925 176 -29 -267 -
-
NP to SH 849 3,916 2,169 1,744 112 -43 -410 -
-
Tax Rate 40.67% 2.92% 5.65% 8.94% 48.99% 125.00% - -
Total Cost 24,664 23,336 22,909 13,692 9,879 10,881 11,619 13.35%
-
Net Worth 47,637 42,480 31,596 32,442 17,660 13,759 11,825 26.12%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 47,637 42,480 31,596 32,442 17,660 13,759 11,825 26.12%
NOSH 58,551 58,360 58,306 55,015 44,800 42,999 43,157 5.21%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.95% 14.92% 9.08% 12.33% 1.75% -0.27% -2.35% -
ROE 1.78% 9.22% 6.86% 5.38% 0.63% -0.31% -3.47% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 43.86 47.00 43.21 28.39 22.44 25.24 26.30 8.89%
EPS 1.45 6.71 3.72 3.17 0.25 -0.10 -0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8136 0.7279 0.5419 0.5897 0.3942 0.32 0.274 19.87%
Adjusted Per Share Value based on latest NOSH - 58,360
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 43.15 46.09 42.34 26.24 16.90 18.24 19.08 14.56%
EPS 1.43 6.58 3.64 2.93 0.19 -0.07 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8005 0.7138 0.5309 0.5452 0.2968 0.2312 0.1987 26.12%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.54 0.81 0.53 0.66 1.33 0.93 0.95 -
P/RPS 3.51 1.72 1.23 2.33 5.93 3.69 3.61 -0.46%
P/EPS 106.21 12.07 14.25 20.82 532.00 -930.00 -100.00 -
EY 0.94 8.28 7.02 4.80 0.19 -0.11 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.11 0.98 1.12 3.37 2.91 3.47 -9.62%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 12/08/10 25/08/09 25/08/08 27/08/07 16/08/06 23/08/05 -
Price 1.84 0.86 0.75 0.64 1.41 0.86 0.85 -
P/RPS 4.20 1.83 1.74 2.25 6.28 3.41 3.23 4.47%
P/EPS 126.90 12.82 20.16 20.19 564.00 -860.00 -89.47 -
EY 0.79 7.80 4.96 4.95 0.18 -0.12 -1.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.18 1.38 1.09 3.58 2.69 3.10 -5.12%

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