[AURO] QoQ Annualized Quarter Result on 30-Nov-2002 [#1]

Announcement Date
03-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
30-Nov-2002 [#1]
Profit Trend
QoQ- -46.13%
YoY- -17.45%
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 37,289 39,108 43,526 50,208 58,468 54,458 31,784 11.20%
PBT 4,026 3,889 3,852 4,768 9,399 10,564 6,382 -26.38%
Tax 0 0 0 0 -548 -5 0 -
NP 4,026 3,889 3,852 4,768 8,851 10,558 6,382 -26.38%
-
NP to SH 4,026 3,889 3,852 4,768 8,851 10,558 6,382 -26.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 5.83% 0.05% 0.00% -
Total Cost 33,263 35,218 39,674 45,440 49,617 43,900 25,402 19.63%
-
Net Worth 93,646 90,307 89,507 96,000 75,699 92,988 88,172 4.08%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - - 15,983 - - - - -
Div Payout % - - 414.94% - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 93,646 90,307 89,507 96,000 75,699 92,988 88,172 4.08%
NOSH 80,039 79,917 79,917 79,999 64,700 59,992 59,981 21.14%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 10.80% 9.95% 8.85% 9.50% 15.14% 19.39% 20.08% -
ROE 4.30% 4.31% 4.30% 4.97% 11.69% 11.35% 7.24% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 46.59 48.94 54.46 62.76 90.37 90.78 52.99 -8.20%
EPS 5.03 4.87 4.82 5.96 13.68 17.60 10.64 -39.23%
DPS 0.00 0.00 20.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.12 1.20 1.17 1.55 1.47 -14.08%
Adjusted Per Share Value based on latest NOSH - 79,999
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 6.09 6.39 7.11 8.20 9.55 8.90 5.19 11.21%
EPS 0.66 0.64 0.63 0.78 1.45 1.72 1.04 -26.09%
DPS 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.1475 0.1462 0.1568 0.1237 0.1519 0.144 4.11%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 3.80 3.98 3.90 4.20 5.10 5.40 4.02 -
P/RPS 8.16 8.13 7.16 6.69 5.64 5.95 7.59 4.93%
P/EPS 75.55 81.78 80.91 70.47 37.28 30.68 37.78 58.52%
EY 1.32 1.22 1.24 1.42 2.68 3.26 2.65 -37.08%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 3.25 3.52 3.48 3.50 4.36 3.48 2.73 12.29%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 31/10/03 12/08/03 05/05/03 03/03/03 21/10/02 19/07/02 23/04/02 -
Price 5.50 4.00 3.90 3.84 4.40 5.25 5.80 -
P/RPS 11.81 8.17 7.16 6.12 4.87 5.78 10.95 5.15%
P/EPS 109.34 82.19 80.91 64.43 32.16 29.83 54.51 58.84%
EY 0.91 1.22 1.24 1.55 3.11 3.35 1.83 -37.15%
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 4.70 3.54 3.48 3.20 3.76 3.39 3.95 12.25%

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