[AUTOV] YoY Quarter Result on 30-Sep-2011 [#3]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 47.82%
YoY- -40.21%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 27,353 26,325 22,027 17,060 9,559 8,460 10,247 17.77%
PBT 2,021 3,214 1,654 -15 389 132 35 96.53%
Tax -545 -937 17 -173 -239 -85 162 -
NP 1,476 2,277 1,671 -188 150 47 197 39.86%
-
NP to SH 1,255 2,099 1,654 -338 55 13 -67 -
-
Tax Rate 26.97% 29.15% -1.03% - 61.44% 64.39% -462.86% -
Total Cost 25,877 24,048 20,356 17,248 9,409 8,413 10,050 17.06%
-
Net Worth 48,746 44,533 33,331 32,353 18,429 13,892 11,515 27.17%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 874 - - - - - -
Div Payout % - 41.67% - - - - - -
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 48,746 44,533 33,331 32,353 18,429 13,892 11,515 27.17%
NOSH 58,372 58,305 58,445 55,409 45,833 43,333 41,875 5.68%
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 5.40% 8.65% 7.59% -1.10% 1.57% 0.56% 1.92% -
ROE 2.57% 4.71% 4.96% -1.04% 0.30% 0.09% -0.58% -
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 46.86 45.15 37.69 30.79 20.86 19.52 24.47 11.43%
EPS 2.15 3.60 2.83 -0.61 0.12 0.03 -0.16 -
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 - 58,372
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.96 44.24 37.01 28.67 16.06 14.22 17.22 17.76%
EPS 2.11 3.53 2.78 -0.57 0.09 0.02 -0.11 -
DPS 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8191 0.7483 0.5601 0.5437 0.3097 0.2334 0.1935 27.17%
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 3.50 2.08 1.80 1.95 6.62 4.25 3.43 0.33%
P/EPS 76.28 26.11 24.03 -98.36 1,150.00 2,766.67 -525.00 -
EY 1.31 3.83 4.16 -1.02 0.09 0.04 -0.19 -
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 3.54 2.66 1.78 1.46 4.79 4.81 3.06 2.45%
P/EPS 77.21 33.33 23.67 -73.77 833.33 3,133.33 -468.75 -
EY 1.30 3.00 4.22 -1.36 0.12 0.03 -0.21 -
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