[AUTOV] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 103.14%
YoY- 87.08%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 25,699 13,744 9,559 7,259 10,718 11,691 6,460 25.85%
PBT 3,124 1,908 389 -918 1,321 532 -2,014 -
Tax 469 -117 -239 328 -137 -376 182 17.07%
NP 3,593 1,791 150 -590 1,184 156 -1,832 -
-
NP to SH 3,360 1,796 55 -481 1,129 156 -1,832 -
-
Tax Rate -15.01% 6.13% 61.44% - 10.37% 70.68% - -
Total Cost 22,106 11,953 9,409 7,849 9,534 11,535 8,292 17.73%
-
Net Worth 35,968 30,094 19,188 1,499,276 13,800 8,705 7,160 30.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11 - - - - - - -
Div Payout % 0.35% - - - - - - -
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 35,968 30,094 19,188 1,499,276 13,800 8,705 7,160 30.83%
NOSH 58,333 58,311 48,297 4,810,000 43,125 39,749 40,000 6.48%
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 13.98% 13.03% 1.57% -8.13% 11.05% 1.33% -28.36% -
ROE 9.34% 5.97% 0.29% -0.03% 8.18% 1.79% -25.59% -
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 44.06 23.57 19.79 0.15 24.85 29.41 16.15 18.18%
EPS 5.76 3.08 0.12 -0.01 0.03 0.39 -4.58 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.5161 0.3973 0.3117 0.32 0.219 0.179 22.86%
Adjusted Per Share Value based on latest NOSH - 58,333
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 43.18 23.10 16.06 12.20 18.01 19.65 10.86 25.83%
EPS 5.65 3.02 0.09 -0.81 1.90 0.26 -3.08 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6044 0.5057 0.3224 25.1935 0.2319 0.1463 0.1203 30.83%
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 2.00 2.12 4.19 609.62 2.45 5.51 19.69 -31.66%
P/EPS 15.28 16.23 728.86 -9,200.00 23.30 412.79 -69.43 -
EY 6.55 6.16 0.14 -0.01 4.29 0.24 -1.44 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.97 2.09 2.95 1.91 7.40 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 1.63 2.12 3.99 629.49 2.78 4.79 18.27 -33.12%
P/EPS 12.50 16.23 693.73 -9,500.00 26.36 359.28 -64.41 -
EY 8.00 6.16 0.14 -0.01 3.79 0.28 -1.55 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 1.99 3.05 2.16 6.44 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