[AURO] QoQ Annualized Quarter Result on 30-Nov-2011 [#1]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 38.64%
YoY- 40.42%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 4,009 4,166 5,110 2,176 8,446 5,126 5,272 -16.61%
PBT -3,351 -3,629 -3,048 -4,252 -6,834 -6,710 -6,590 -36.16%
Tax -19 0 -42 24 -56 -92 -280 -83.22%
NP -3,370 -3,629 -3,090 -4,228 -6,890 -6,802 -6,870 -37.66%
-
NP to SH -3,370 -3,629 -3,090 -4,228 -6,890 -6,802 -6,870 -37.66%
-
Tax Rate - - - - - - - -
Total Cost 7,379 7,795 8,200 6,404 15,336 11,929 12,142 -28.14%
-
Net Worth 52,668 53,447 43,807 44,554 45,634 47,522 49,277 4.51%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 52,668 53,447 43,807 44,554 45,634 47,522 49,277 4.51%
NOSH 320,952 320,235 321,875 320,303 320,465 320,880 321,028 -0.01%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -84.06% -87.10% -60.47% -194.30% -81.58% -132.69% -130.31% -
ROE -6.40% -6.79% -7.05% -9.49% -15.10% -14.31% -13.94% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 1.25 1.30 1.59 0.68 2.64 1.60 1.64 -16.49%
EPS -1.05 -1.13 -0.96 -1.32 -2.15 -2.12 -2.14 -37.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1641 0.1669 0.1361 0.1391 0.1424 0.1481 0.1535 4.53%
Adjusted Per Share Value based on latest NOSH - 320,303
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 0.65 0.68 0.83 0.36 1.38 0.84 0.86 -16.95%
EPS -0.55 -0.59 -0.50 -0.69 -1.13 -1.11 -1.12 -37.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0873 0.0716 0.0728 0.0745 0.0776 0.0805 4.48%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.16 0.12 0.13 0.13 0.12 0.13 0.105 -
P/RPS 12.81 9.22 8.19 19.14 4.55 8.14 6.39 58.65%
P/EPS -15.24 -10.59 -13.54 -9.85 -5.58 -6.13 -4.91 112.05%
EY -6.56 -9.44 -7.38 -10.15 -17.92 -16.31 -20.38 -52.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.72 0.96 0.93 0.84 0.88 0.68 27.44%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 30/07/12 27/04/12 31/01/12 28/10/11 28/07/11 28/04/11 -
Price 0.12 0.12 0.14 0.12 0.12 0.11 0.11 -
P/RPS 9.61 9.22 8.82 17.66 4.55 6.88 6.70 27.04%
P/EPS -11.43 -10.59 -14.58 -9.09 -5.58 -5.19 -5.14 69.95%
EY -8.75 -9.44 -6.86 -11.00 -17.92 -19.27 -19.45 -41.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 1.03 0.86 0.84 0.74 0.72 0.91%

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