[AUTOV] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
21-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 71.45%
YoY- -21.63%
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 7,204 12,221 12,192 7,922 9,685 11,992 8,634 -2.97%
PBT 14 346 1,293 -372 1 548 -1,329 -
Tax -54 -204 -615 -151 -431 -484 1,329 -
NP -40 142 678 -523 -430 64 0 -
-
NP to SH -12 54 678 -523 -430 64 -1,391 -54.69%
-
Tax Rate 385.71% 58.96% 47.56% - 43,100.00% 88.32% - -
Total Cost 7,244 12,079 11,514 8,445 10,115 11,928 8,634 -2.88%
-
Net Worth 13,200 13,346 12,015 6,747 9,356 -5,809 192 102.33%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 13,200 13,346 12,015 6,747 9,356 -5,809 192 102.33%
NOSH 40,000 41,538 42,911 39,923 39,814 24,615 25,017 8.13%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.56% 1.16% 5.56% -6.60% -4.44% 0.53% 0.00% -
ROE -0.09% 0.40% 5.64% -7.75% -4.60% 0.00% -722.08% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.01 29.42 28.41 19.84 24.33 48.72 34.51 -10.26%
EPS -0.03 0.13 1.58 -1.31 -1.08 0.26 -5.56 -58.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3213 0.28 0.169 0.235 -0.236 0.0077 87.01%
Adjusted Per Share Value based on latest NOSH - 39,923
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 12.11 20.54 20.49 13.31 16.27 20.15 14.51 -2.96%
EPS -0.02 0.09 1.14 -0.88 -0.72 0.11 -2.34 -54.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2218 0.2243 0.2019 0.1134 0.1572 -0.0976 0.0032 102.61%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.97 0.71 1.17 2.25 0.63 0.69 0.00 -
P/RPS 5.39 2.41 4.12 11.34 2.59 1.42 0.00 -
P/EPS -3,233.33 546.15 74.05 -171.76 -58.33 265.38 0.00 -
EY -0.03 0.18 1.35 -0.58 -1.71 0.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 2.21 4.18 13.31 2.68 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 24/05/07 12/06/06 12/05/05 21/05/04 27/05/03 03/06/02 30/05/01 -
Price 1.10 0.87 1.02 1.41 0.60 0.88 0.00 -
P/RPS 6.11 2.96 3.59 7.11 2.47 1.81 0.00 -
P/EPS -3,666.67 669.23 64.56 -107.63 -55.56 338.46 0.00 -
EY -0.03 0.15 1.55 -0.93 -1.80 0.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.71 3.64 8.34 2.55 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