[AURO] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- 39.7%
YoY- 37.8%
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 16,837 18,538 22,688 22,528 24,014 22,177 20,522 -12.30%
PBT -6,670 -5,806 -6,888 -6,372 -10,567 -9,094 -9,518 -21.01%
Tax 0 0 0 0 0 0 0 -
NP -6,670 -5,806 -6,888 -6,372 -10,567 -9,094 -9,518 -21.01%
-
NP to SH -6,670 -5,806 -6,888 -6,372 -10,567 -9,094 -9,518 -21.01%
-
Tax Rate - - - - - - - -
Total Cost 23,507 24,345 29,576 28,900 34,581 31,271 30,040 -15.01%
-
Net Worth 81,761 83,865 84,537 86,308 88,346 86,463 88,312 -4.98%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 81,761 83,865 84,537 86,308 88,346 86,463 88,312 -4.98%
NOSH 320,634 320,220 318,888 318,600 320,212 320,234 319,395 0.25%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -39.62% -31.32% -30.36% -28.28% -44.00% -41.01% -46.38% -
ROE -8.16% -6.92% -8.15% -7.38% -11.96% -10.52% -10.78% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 5.25 5.79 7.11 7.07 7.50 6.93 6.43 -12.58%
EPS -2.08 -1.81 -2.16 -2.00 -3.30 -2.84 -2.98 -21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.255 0.2619 0.2651 0.2709 0.2759 0.27 0.2765 -5.23%
Adjusted Per Share Value based on latest NOSH - 318,600
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 2.75 3.03 3.71 3.68 3.92 3.62 3.35 -12.27%
EPS -1.09 -0.95 -1.13 -1.04 -1.73 -1.49 -1.55 -20.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1336 0.137 0.1381 0.141 0.1443 0.1412 0.1443 -4.98%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.14 0.24 0.22 0.28 0.27 0.50 0.31 -
P/RPS 2.67 4.15 3.09 3.96 3.60 7.22 4.82 -32.43%
P/EPS -6.73 -13.24 -10.19 -14.00 -8.18 -17.61 -10.40 -25.08%
EY -14.86 -7.56 -9.82 -7.14 -12.22 -5.68 -9.61 33.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.92 0.83 1.03 0.98 1.85 1.12 -37.62%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 29/07/08 24/04/08 29/01/08 30/10/07 24/07/07 25/04/07 -
Price 0.14 0.30 0.22 0.24 0.30 0.43 0.40 -
P/RPS 2.67 5.18 3.09 3.39 4.00 6.21 6.23 -43.01%
P/EPS -6.73 -16.54 -10.19 -12.00 -9.09 -15.14 -13.42 -36.74%
EY -14.86 -6.04 -9.82 -8.33 -11.00 -6.60 -7.45 58.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 1.15 0.83 0.89 1.09 1.59 1.45 -47.44%

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