[AURO] QoQ Annualized Quarter Result on 28-Feb-2005 [#2]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -16.13%
YoY- -37.73%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 33,056 38,998 39,812 39,594 44,060 49,796 43,804 -17.09%
PBT 224 1,975 2,552 2,486 2,964 4,100 4,245 -85.90%
Tax 0 0 0 0 0 0 0 -
NP 224 1,975 2,552 2,486 2,964 4,100 4,245 -85.90%
-
NP to SH 224 1,975 2,552 2,486 2,964 4,100 4,245 -85.90%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 32,832 37,023 37,260 37,108 41,096 45,696 39,558 -11.67%
-
Net Worth 87,556 98,749 98,889 98,802 99,873 99,296 95,519 -5.63%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 87,556 98,749 98,889 98,802 99,873 99,296 95,519 -5.63%
NOSH 280,000 318,548 318,999 318,717 322,173 320,312 318,399 -8.20%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 0.68% 5.06% 6.41% 6.28% 6.73% 8.23% 9.69% -
ROE 0.26% 2.00% 2.58% 2.52% 2.97% 4.13% 4.44% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 11.81 12.24 12.48 12.42 13.68 15.55 13.76 -9.67%
EPS 0.08 0.62 0.80 0.78 0.92 1.28 1.33 -84.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3127 0.31 0.31 0.31 0.31 0.31 0.30 2.80%
Adjusted Per Share Value based on latest NOSH - 313,125
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 5.40 6.37 6.50 6.47 7.20 8.13 7.16 -17.13%
EPS 0.04 0.32 0.42 0.41 0.48 0.67 0.69 -84.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1613 0.1615 0.1614 0.1632 0.1622 0.156 -5.63%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.38 0.71 0.75 0.90 0.89 0.80 0.90 -
P/RPS 3.22 5.80 6.01 7.24 6.51 5.15 6.54 -37.62%
P/EPS 475.00 114.52 93.75 115.38 96.74 62.50 67.50 266.78%
EY 0.21 0.87 1.07 0.87 1.03 1.60 1.48 -72.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.29 2.42 2.90 2.87 2.58 3.00 -45.08%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 24/02/06 31/10/05 29/07/05 29/04/05 30/12/04 08/11/04 30/07/04 -
Price 0.40 0.65 0.63 0.78 0.81 0.83 0.89 -
P/RPS 3.39 5.31 5.05 6.28 5.92 5.34 6.47 -34.98%
P/EPS 500.00 104.84 78.75 100.00 88.04 64.84 66.75 282.36%
EY 0.20 0.95 1.27 1.00 1.14 1.54 1.50 -73.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.10 2.03 2.52 2.61 2.68 2.97 -42.91%

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