[AURO] QoQ Annualized Quarter Result on 30-Nov-2009 [#1]

Announcement Date
28-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
30-Nov-2009 [#1]
Profit Trend
QoQ- 62.31%
YoY- -28.71%
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 23,503 21,921 21,278 17,360 6,591 3,834 3,506 254.29%
PBT -6,247 -7,301 -7,874 -8,464 -22,459 -6,805 -7,016 -7.42%
Tax -84 0 0 0 0 0 0 -
NP -6,331 -7,301 -7,874 -8,464 -22,459 -6,805 -7,016 -6.60%
-
NP to SH -6,331 -7,301 -7,874 -8,464 -22,459 -6,805 -7,016 -6.60%
-
Tax Rate - - - - - - - -
Total Cost 29,834 29,222 29,152 25,824 29,050 10,639 10,522 99.94%
-
Net Worth 53,167 53,511 55,021 56,939 59,122 76,240 77,813 -22.37%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 53,167 53,511 55,021 56,939 59,122 76,240 77,813 -22.37%
NOSH 323,010 320,233 320,081 320,606 319,928 318,999 318,909 0.85%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin -26.94% -33.31% -37.01% -48.76% -340.75% -177.47% -200.11% -
ROE -11.91% -13.64% -14.31% -14.86% -37.99% -8.93% -9.02% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 7.28 6.85 6.65 5.41 2.06 1.20 1.10 251.28%
EPS -1.96 -2.28 -2.46 -2.64 -7.02 -2.13 -2.20 -7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.1671 0.1719 0.1776 0.1848 0.239 0.244 -23.02%
Adjusted Per Share Value based on latest NOSH - 320,606
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 3.84 3.58 3.48 2.84 1.08 0.63 0.57 255.46%
EPS -1.03 -1.19 -1.29 -1.38 -3.67 -1.11 -1.15 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0869 0.0874 0.0899 0.093 0.0966 0.1245 0.1271 -22.33%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.18 0.14 0.16 0.15 0.25 0.14 0.45 -
P/RPS 2.47 2.05 2.41 2.77 12.14 11.65 40.93 -84.53%
P/EPS -9.18 -6.14 -6.50 -5.68 -3.56 -6.56 -20.45 -41.28%
EY -10.89 -16.29 -15.38 -17.60 -28.08 -15.24 -4.89 70.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.84 0.93 0.84 1.35 0.59 1.84 -29.39%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 28/10/10 29/07/10 28/04/10 28/01/10 30/10/09 29/07/09 29/04/09 -
Price 0.10 0.18 0.16 0.16 0.19 0.18 0.12 -
P/RPS 1.37 2.63 2.41 2.95 9.22 14.97 10.92 -74.84%
P/EPS -5.10 -7.89 -6.50 -6.06 -2.71 -8.44 -5.45 -4.31%
EY -19.60 -12.67 -15.38 -16.50 -36.95 -11.85 -18.33 4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.08 0.93 0.90 1.03 0.75 0.49 15.67%

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