[AURO] QoQ Annualized Quarter Result on 29-Feb-2004 [#2]

Announcement Date
05-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
29-Feb-2004 [#2]
Profit Trend
QoQ- -5.76%
YoY- 3.63%
View:
Show?
Annualized Quarter Result
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 44,060 49,796 43,804 36,966 39,808 37,289 39,108 8.24%
PBT 2,964 4,100 4,245 3,992 4,236 4,026 3,889 -16.52%
Tax 0 0 0 0 0 0 0 -
NP 2,964 4,100 4,245 3,992 4,236 4,026 3,889 -16.52%
-
NP to SH 2,964 4,100 4,245 3,992 4,236 4,026 3,889 -16.52%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 41,096 45,696 39,558 32,974 35,572 33,263 35,218 10.80%
-
Net Worth 99,873 99,296 95,519 95,808 95,470 93,646 90,307 6.92%
Dividend
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 99,873 99,296 95,519 95,808 95,470 93,646 90,307 6.92%
NOSH 322,173 320,312 318,399 79,840 80,227 80,039 79,917 152.65%
Ratio Analysis
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 6.73% 8.23% 9.69% 10.80% 10.64% 10.80% 9.95% -
ROE 2.97% 4.13% 4.44% 4.17% 4.44% 4.30% 4.31% -
Per Share
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 13.68 15.55 13.76 46.30 49.62 46.59 48.94 -57.14%
EPS 0.92 1.28 1.33 5.00 5.28 5.03 4.87 -66.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.30 1.20 1.19 1.17 1.13 -57.68%
Adjusted Per Share Value based on latest NOSH - 80,085
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 7.20 8.13 7.16 6.04 6.50 6.09 6.39 8.25%
EPS 0.48 0.67 0.69 0.65 0.69 0.66 0.64 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1622 0.156 0.1565 0.156 0.153 0.1475 6.95%
Price Multiplier on Financial Quarter End Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 0.89 0.80 0.90 4.28 4.08 3.80 3.98 -
P/RPS 6.51 5.15 6.54 9.24 8.22 8.16 8.13 -13.73%
P/EPS 96.74 62.50 67.50 85.60 77.27 75.55 81.78 11.81%
EY 1.03 1.60 1.48 1.17 1.29 1.32 1.22 -10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.87 2.58 3.00 3.57 3.43 3.25 3.52 -12.69%
Price Multiplier on Announcement Date
30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/12/04 08/11/04 30/07/04 05/04/04 07/01/04 31/10/03 12/08/03 -
Price 0.81 0.83 0.89 4.00 3.88 5.50 4.00 -
P/RPS 5.92 5.34 6.47 8.64 7.82 11.81 8.17 -19.27%
P/EPS 88.04 64.84 66.75 80.00 73.48 109.34 82.19 4.67%
EY 1.14 1.54 1.50 1.25 1.36 0.91 1.22 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.61 2.68 2.97 3.33 3.26 4.70 3.54 -18.34%

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