[AUTOV] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 97.51%
YoY- -122.22%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 26,501 13,668 15,342 7,204 12,221 12,192 7,922 22.28%
PBT 3,676 -375 1,693 14 346 1,293 -372 -
Tax -85 0 -316 -54 -204 -615 -151 -9.12%
NP 3,591 -375 1,377 -40 142 678 -523 -
-
NP to SH 3,451 -401 1,101 -12 54 678 -523 -
-
Tax Rate 2.31% - 18.67% 385.71% 58.96% 47.56% - -
Total Cost 22,910 14,043 13,965 7,244 12,079 11,514 8,445 18.08%
-
Net Worth 39,461 29,336 20,370 13,200 13,346 12,015 6,747 34.20%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 39,461 29,336 20,370 13,200 13,346 12,015 6,747 34.20%
NOSH 58,392 58,115 48,502 40,000 41,538 42,911 39,923 6.53%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 13.55% -2.74% 8.98% -0.56% 1.16% 5.56% -6.60% -
ROE 8.75% -1.37% 5.40% -0.09% 0.40% 5.64% -7.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 45.38 23.52 31.63 18.01 29.42 28.41 19.84 14.77%
EPS 5.91 -0.69 2.27 -0.03 0.13 1.58 -1.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6758 0.5048 0.42 0.33 0.3213 0.28 0.169 25.97%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 44.53 22.97 25.78 12.11 20.54 20.49 13.31 22.28%
EPS 5.80 -0.67 1.85 -0.02 0.09 1.14 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6631 0.493 0.3423 0.2218 0.2243 0.2019 0.1134 34.20%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.85 0.49 0.67 0.97 0.71 1.17 2.25 -
P/RPS 1.87 2.08 2.12 5.39 2.41 4.12 11.34 -25.93%
P/EPS 14.38 -71.01 29.52 -3,233.33 546.15 74.05 -171.76 -
EY 6.95 -1.41 3.39 -0.03 0.18 1.35 -0.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.97 1.60 2.94 2.21 4.18 13.31 -32.47%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 20/05/08 24/05/07 12/06/06 12/05/05 21/05/04 -
Price 0.83 0.53 0.63 1.10 0.87 1.02 1.41 -
P/RPS 1.83 2.25 1.99 6.11 2.96 3.59 7.11 -20.23%
P/EPS 14.04 -76.81 27.75 -3,666.67 669.23 64.56 -107.63 -
EY 7.12 -1.30 3.60 -0.03 0.15 1.55 -0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 1.50 3.33 2.71 3.64 8.34 -27.30%

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