[AUTOV] YoY TTM Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -145.87%
YoY- 66.88%
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 44,038 46,672 35,283 41,426 51,841 50,201 73,930 -8.26%
PBT 1,818 2,265 -2,298 -387 -4,569 -12,690 -7,954 -
Tax -324 -1,446 -7 -1,757 -1,905 12,690 7,954 -
NP 1,494 819 -2,305 -2,144 -6,474 0 0 -
-
NP to SH 1,073 676 -2,305 -2,144 -6,474 -13,988 -8,783 -
-
Tax Rate 17.82% 63.84% - - - - - -
Total Cost 42,544 45,853 37,588 43,570 58,315 50,201 73,930 -8.79%
-
Net Worth 13,759 11,825 7,468 8,778 0 -249 174,766 -34.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 13,759 11,825 7,468 8,778 0 -249 174,766 -34.52%
NOSH 42,999 43,157 39,940 39,903 24,971 24,987 2,496,666 -49.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.39% 1.75% -6.53% -5.18% -12.49% 0.00% 0.00% -
ROE 7.80% 5.72% -30.86% -24.42% 0.00% 0.00% -5.03% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 102.41 108.14 88.34 103.81 207.60 200.90 2.96 80.46%
EPS 2.50 1.57 -5.77 -5.37 -25.93 -55.98 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.274 0.187 0.22 0.00 -0.01 0.07 28.81%
Adjusted Per Share Value based on latest NOSH - 39,903
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 74.00 78.43 59.29 69.61 87.11 84.36 124.23 -8.26%
EPS 1.80 1.14 -3.87 -3.60 -10.88 -23.51 -14.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1987 0.1255 0.1475 0.00 -0.0042 2.9367 -34.52%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - - -
Price 0.93 0.95 1.45 0.69 0.54 0.00 0.00 -
P/RPS 0.91 0.88 1.64 0.66 0.26 0.00 0.00 -
P/EPS 37.27 60.65 -25.13 -12.84 -2.08 0.00 0.00 -
EY 2.68 1.65 -3.98 -7.79 -48.01 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 3.47 7.75 3.14 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 16/08/06 23/08/05 11/08/04 28/08/03 28/08/02 29/08/01 29/08/00 -
Price 0.86 0.85 1.23 1.80 0.50 0.00 0.00 -
P/RPS 0.84 0.79 1.39 1.73 0.24 0.00 0.00 -
P/EPS 34.46 54.27 -21.31 -33.50 -1.93 0.00 0.00 -
EY 2.90 1.84 -4.69 -2.98 -51.85 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 3.10 6.58 8.18 0.00 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