[AUTOV] YoY TTM Result on 30-Sep-2005 [#3]

Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -47.19%
YoY- 124.93%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 57,578 34,420 42,251 45,482 37,934 36,706 52,586 1.52%
PBT 4,181 -170 1,915 1,806 -1,125 -1,915 -1,975 -
Tax -917 -127 -571 -1,042 -307 -1,253 -1,832 -10.88%
NP 3,264 -297 1,344 764 -1,432 -3,168 -3,807 -
-
NP to SH 2,562 -319 1,153 357 -1,432 -3,168 -3,807 -
-
Tax Rate 21.93% - 29.82% 57.70% - - - -
Total Cost 54,314 34,717 40,907 44,718 39,366 39,874 56,393 -0.62%
-
Net Worth 32,353 18,429 13,892 11,515 7,720 8,533 -4,480 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 32,353 18,429 13,892 11,515 7,720 8,533 -4,480 -
NOSH 55,409 45,833 43,333 41,875 40,000 40,064 25,031 14.14%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 5.67% -0.86% 3.18% 1.68% -3.77% -8.63% -7.24% -
ROE 7.92% -1.73% 8.30% 3.10% -18.55% -37.12% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 103.91 75.10 97.50 108.61 94.84 91.62 210.08 -11.06%
EPS 4.62 -0.70 2.66 0.85 -3.58 -7.91 -15.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5839 0.4021 0.3206 0.275 0.193 0.213 -0.179 -
Adjusted Per Share Value based on latest NOSH - 41,875
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 96.75 57.84 71.00 76.43 63.74 61.68 88.36 1.52%
EPS 4.31 -0.54 1.94 0.60 -2.41 -5.32 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5437 0.3097 0.2334 0.1935 0.1297 0.1434 -0.0753 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 1.38 0.83 0.84 1.08 2.17 0.51 -
P/RPS 0.58 1.84 0.85 0.77 1.14 2.37 0.24 15.82%
P/EPS 12.98 -198.28 31.19 98.53 -30.17 -27.44 -3.35 -
EY 7.71 -0.50 3.21 1.01 -3.31 -3.64 -29.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 3.43 2.59 3.05 5.60 10.19 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 01/12/08 22/11/07 22/11/06 28/11/05 26/10/04 21/11/03 29/11/02 -
Price 0.45 1.00 0.94 0.75 1.01 3.82 0.88 -
P/RPS 0.43 1.33 0.96 0.69 1.07 4.17 0.42 0.39%
P/EPS 9.73 -143.68 35.33 87.97 -28.21 -48.31 -5.79 -
EY 10.27 -0.70 2.83 1.14 -3.54 -2.07 -17.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 2.49 2.93 2.73 5.23 17.93 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