[AUTOV] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[AUTOV] AUTOV CORPORATION BERHAD
Announcement Date
12-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -139.03%
YoY- -133.83%
Quarter Report
Latest QR
Upcoming QR
AUTOV's Result
AUTOV's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 86,590 61,763 36,377 39,135 44,509 43,165 33,611 17.06%
PBT 6,827 5,700 1,137 -324 2,595 1,421 -3,223 -
Tax 349 -795 -701 -99 -803 -865 -490 -
NP 7,176 4,905 436 -423 1,792 556 -3,713 -
-
NP to SH 6,782 4,303 210 -450 1,330 556 -3,713 -
-
Tax Rate -5.11% 13.95% 61.65% - 30.94% 60.87% - -
Total Cost 79,414 56,858 35,941 39,558 42,717 42,609 37,324 13.39%
-
Net Worth 35,968 30,094 19,188 1,499,276 13,800 8,705 7,160 30.83%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11 - - - - - - -
Div Payout % 0.17% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 35,968 30,094 19,188 1,499,276 13,800 8,705 7,160 30.83%
NOSH 58,333 58,311 48,297 4,810,000 43,125 39,749 40,000 6.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.29% 7.94% 1.20% -1.08% 4.03% 1.29% -11.05% -
ROE 18.86% 14.30% 1.09% -0.03% 9.64% 6.39% -51.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 148.44 105.92 75.32 0.81 103.21 108.59 84.03 9.93%
EPS 11.63 7.38 0.43 -0.01 3.08 1.40 -9.28 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6166 0.5161 0.3973 0.3117 0.32 0.219 0.179 22.86%
Adjusted Per Share Value based on latest NOSH - 4,810,000
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 145.50 103.79 61.13 65.76 74.79 72.53 56.48 17.06%
EPS 11.40 7.23 0.35 -0.76 2.23 0.93 -6.24 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6044 0.5057 0.3224 25.1935 0.2319 0.1463 0.1203 30.83%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.88 0.50 0.83 0.92 0.61 1.62 3.18 -
P/RPS 0.59 0.47 1.10 113.08 0.59 1.49 3.78 -26.60%
P/EPS 7.57 6.78 190.89 -9,833.78 19.78 115.82 -34.26 -
EY 13.21 14.76 0.52 -0.01 5.06 0.86 -2.92 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.97 2.09 2.95 1.91 7.40 17.77 -34.26%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 26/02/09 29/02/08 12/03/07 28/02/06 24/02/05 26/02/04 -
Price 0.72 0.50 0.79 0.95 0.69 1.41 2.95 -
P/RPS 0.49 0.47 1.05 116.76 0.67 1.30 3.51 -27.95%
P/EPS 6.19 6.78 181.69 -10,154.44 22.37 100.80 -31.78 -
EY 16.15 14.76 0.55 -0.01 4.47 0.99 -3.15 -
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.97 1.99 3.05 2.16 6.44 16.48 -35.62%

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