[AURO] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- 1.41%
YoY- -3.2%
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 6,591 3,834 3,506 3,084 16,837 18,538 22,688 -56.03%
PBT -22,459 -6,805 -7,016 -6,576 -6,670 -5,806 -6,888 119.41%
Tax 0 0 0 0 0 0 0 -
NP -22,459 -6,805 -7,016 -6,576 -6,670 -5,806 -6,888 119.41%
-
NP to SH -22,459 -6,805 -7,016 -6,576 -6,670 -5,806 -6,888 119.41%
-
Tax Rate - - - - - - - -
Total Cost 29,050 10,639 10,522 9,660 23,507 24,345 29,576 -1.18%
-
Net Worth 59,122 76,240 77,813 80,556 81,761 83,865 84,537 -21.15%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 59,122 76,240 77,813 80,556 81,761 83,865 84,537 -21.15%
NOSH 319,928 318,999 318,909 322,352 320,634 320,220 318,888 0.21%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin -340.75% -177.47% -200.11% -213.23% -39.62% -31.32% -30.36% -
ROE -37.99% -8.93% -9.02% -8.16% -8.16% -6.92% -8.15% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 2.06 1.20 1.10 0.96 5.25 5.79 7.11 -56.11%
EPS -7.02 -2.13 -2.20 -2.04 -2.08 -1.81 -2.16 118.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.239 0.244 0.2499 0.255 0.2619 0.2651 -21.32%
Adjusted Per Share Value based on latest NOSH - 322,352
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 1.08 0.63 0.57 0.50 2.75 3.03 3.71 -55.97%
EPS -3.67 -1.11 -1.15 -1.07 -1.09 -0.95 -1.13 118.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0966 0.1245 0.1271 0.1316 0.1336 0.137 0.1381 -21.14%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.25 0.14 0.45 0.15 0.14 0.24 0.22 -
P/RPS 12.14 11.65 40.93 15.68 2.67 4.15 3.09 148.36%
P/EPS -3.56 -6.56 -20.45 -7.35 -6.73 -13.24 -10.19 -50.30%
EY -28.08 -15.24 -4.89 -13.60 -14.86 -7.56 -9.82 101.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.59 1.84 0.60 0.55 0.92 0.83 38.18%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 30/10/09 29/07/09 29/04/09 22/01/09 29/10/08 29/07/08 24/04/08 -
Price 0.19 0.18 0.12 0.45 0.14 0.30 0.22 -
P/RPS 9.22 14.97 10.92 47.04 2.67 5.18 3.09 106.84%
P/EPS -2.71 -8.44 -5.45 -22.06 -6.73 -16.54 -10.19 -58.54%
EY -36.95 -11.85 -18.33 -4.53 -14.86 -6.04 -9.82 141.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.75 0.49 1.80 0.55 1.15 0.83 15.43%

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