[AUTOV] YoY TTM Result on 30-Sep-2004 [#3]

Announcement Date
26-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 37.87%
YoY- 54.8%
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 34,420 42,251 45,482 37,934 36,706 52,586 45,819 -4.65%
PBT -170 1,915 1,806 -1,125 -1,915 -1,975 -13,011 -51.45%
Tax -127 -571 -1,042 -307 -1,253 -1,832 10,747 -
NP -297 1,344 764 -1,432 -3,168 -3,807 -2,264 -28.70%
-
NP to SH -319 1,153 357 -1,432 -3,168 -3,807 -14,658 -47.14%
-
Tax Rate - 29.82% 57.70% - - - - -
Total Cost 34,717 40,907 44,718 39,366 39,874 56,393 48,083 -5.28%
-
Net Worth 18,429 13,892 11,515 7,720 8,533 -4,480 -2,501 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 18,429 13,892 11,515 7,720 8,533 -4,480 -2,501 -
NOSH 45,833 43,333 41,875 40,000 40,064 25,031 25,016 10.61%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.86% 3.18% 1.68% -3.77% -8.63% -7.24% -4.94% -
ROE -1.73% 8.30% 3.10% -18.55% -37.12% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 75.10 97.50 108.61 94.84 91.62 210.08 183.15 -13.80%
EPS -0.70 2.66 0.85 -3.58 -7.91 -15.21 -58.59 -52.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3206 0.275 0.193 0.213 -0.179 -0.10 -
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.84 71.00 76.43 63.74 61.68 88.36 76.99 -4.65%
EPS -0.54 1.94 0.60 -2.41 -5.32 -6.40 -24.63 -47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3097 0.2334 0.1935 0.1297 0.1434 -0.0753 -0.042 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 1.38 0.83 0.84 1.08 2.17 0.51 0.00 -
P/RPS 1.84 0.85 0.77 1.14 2.37 0.24 0.00 -
P/EPS -198.28 31.19 98.53 -30.17 -27.44 -3.35 0.00 -
EY -0.50 3.21 1.01 -3.31 -3.64 -29.82 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.43 2.59 3.05 5.60 10.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 22/11/06 28/11/05 26/10/04 21/11/03 29/11/02 27/11/01 -
Price 1.00 0.94 0.75 1.01 3.82 0.88 0.00 -
P/RPS 1.33 0.96 0.69 1.07 4.17 0.42 0.00 -
P/EPS -143.68 35.33 87.97 -28.21 -48.31 -5.79 0.00 -
EY -0.70 2.83 1.14 -3.54 -2.07 -17.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.49 2.93 2.73 5.23 17.93 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