[AUTOV] YoY TTM Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 41.2%
YoY- 74.03%
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 45,482 37,934 36,706 52,586 45,819 72,230 18,843 -0.93%
PBT 1,806 -1,125 -1,915 -1,975 -13,011 -8,320 -1,058 -
Tax -1,042 -307 -1,253 -1,832 10,747 8,320 1,058 -
NP 764 -1,432 -3,168 -3,807 -2,264 0 0 -100.00%
-
NP to SH 357 -1,432 -3,168 -3,807 -14,658 -9,165 -1,212 -
-
Tax Rate 57.70% - - - - - - -
Total Cost 44,718 39,366 39,874 56,393 48,083 72,230 18,843 -0.91%
-
Net Worth 11,515 7,720 8,533 -4,480 -2,501 185,966 2,448,239 5.86%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 11,515 7,720 8,533 -4,480 -2,501 185,966 2,448,239 5.86%
NOSH 41,875 40,000 40,064 25,031 25,016 2,656,666 2,423,999 4.40%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.68% -3.77% -8.63% -7.24% -4.94% 0.00% 0.00% -
ROE 3.10% -18.55% -37.12% 0.00% 0.00% -4.93% -0.05% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 108.61 94.84 91.62 210.08 183.15 2.72 0.78 -5.11%
EPS 0.85 -3.58 -7.91 -15.21 -58.59 -0.34 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.275 0.193 0.213 -0.179 -0.10 0.07 1.01 1.39%
Adjusted Per Share Value based on latest NOSH - 25,031
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 76.43 63.74 61.68 88.36 76.99 121.37 31.66 -0.93%
EPS 0.60 -2.41 -5.32 -6.40 -24.63 -15.40 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1935 0.1297 0.1434 -0.0753 -0.042 3.1249 41.1396 5.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 - - - -
Price 0.84 1.08 2.17 0.51 0.00 0.00 0.00 -
P/RPS 0.77 1.14 2.37 0.24 0.00 0.00 0.00 -100.00%
P/EPS 98.53 -30.17 -27.44 -3.35 0.00 0.00 0.00 -100.00%
EY 1.01 -3.31 -3.64 -29.82 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.05 5.60 10.19 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/11/05 26/10/04 21/11/03 29/11/02 27/11/01 30/11/00 - -
Price 0.75 1.01 3.82 0.88 0.00 0.00 0.00 -
P/RPS 0.69 1.07 4.17 0.42 0.00 0.00 0.00 -100.00%
P/EPS 87.97 -28.21 -48.31 -5.79 0.00 0.00 0.00 -100.00%
EY 1.14 -3.54 -2.07 -17.28 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.73 5.23 17.93 0.00 0.00 0.00 0.00 -100.00%

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