[AURO] QoQ Annualized Quarter Result on 30-Nov-2006 [#1]

Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- -51.16%
YoY- -4673.21%
View:
Show?
Annualized Quarter Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 24,014 22,177 20,522 22,336 31,531 29,036 30,674 -15.01%
PBT -10,567 -9,094 -9,518 -10,244 -6,777 -4,906 -824 445.33%
Tax 0 0 0 0 0 0 0 -
NP -10,567 -9,094 -9,518 -10,244 -6,777 -4,906 -824 445.33%
-
NP to SH -10,567 -9,094 -9,518 -10,244 -6,777 -4,906 -824 445.33%
-
Tax Rate - - - - - - - -
Total Cost 34,581 31,271 30,040 32,580 38,308 33,942 31,498 6.40%
-
Net Worth 88,346 86,463 88,312 90,723 93,096 98,015 99,672 -7.70%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 88,346 86,463 88,312 90,723 93,096 98,015 99,672 -7.70%
NOSH 320,212 320,234 319,395 320,124 319,478 319,999 316,923 0.68%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin -44.00% -41.01% -46.38% -45.86% -21.49% -16.90% -2.69% -
ROE -11.96% -10.52% -10.78% -11.29% -7.28% -5.01% -0.83% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 7.50 6.93 6.43 6.98 9.87 9.07 9.68 -15.60%
EPS -3.30 -2.84 -2.98 -3.20 -2.12 -1.53 -0.26 441.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2759 0.27 0.2765 0.2834 0.2914 0.3063 0.3145 -8.33%
Adjusted Per Share Value based on latest NOSH - 320,124
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 3.92 3.62 3.35 3.65 5.15 4.74 5.01 -15.05%
EPS -1.73 -1.49 -1.55 -1.67 -1.11 -0.80 -0.13 458.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1443 0.1412 0.1443 0.1482 0.1521 0.1601 0.1628 -7.70%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.27 0.50 0.31 0.35 0.26 0.49 0.41 -
P/RPS 3.60 7.22 4.82 5.02 2.63 5.40 4.24 -10.30%
P/EPS -8.18 -17.61 -10.40 -10.94 -12.26 -31.96 -157.69 -86.01%
EY -12.22 -5.68 -9.61 -9.14 -8.16 -3.13 -0.63 618.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.85 1.12 1.24 0.89 1.60 1.30 -17.12%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 24/07/07 25/04/07 26/01/07 30/10/06 28/07/06 27/04/06 -
Price 0.30 0.43 0.40 0.30 0.25 0.41 0.41 -
P/RPS 4.00 6.21 6.23 4.30 2.53 4.52 4.24 -3.79%
P/EPS -9.09 -15.14 -13.42 -9.38 -11.79 -26.74 -157.69 -84.99%
EY -11.00 -6.60 -7.45 -10.67 -8.49 -3.74 -0.63 569.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.59 1.45 1.06 0.86 1.34 1.30 -11.05%

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