[AURO] QoQ Annualized Quarter Result on 31-May-2004 [#3]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 6.35%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 39,594 44,060 49,796 43,804 36,966 39,808 37,289 4.08%
PBT 2,486 2,964 4,100 4,245 3,992 4,236 4,026 -27.50%
Tax 0 0 0 0 0 0 0 -
NP 2,486 2,964 4,100 4,245 3,992 4,236 4,026 -27.50%
-
NP to SH 2,486 2,964 4,100 4,245 3,992 4,236 4,026 -27.50%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 37,108 41,096 45,696 39,558 32,974 35,572 33,263 7.57%
-
Net Worth 98,802 99,873 99,296 95,519 95,808 95,470 93,646 3.64%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 98,802 99,873 99,296 95,519 95,808 95,470 93,646 3.64%
NOSH 318,717 322,173 320,312 318,399 79,840 80,227 80,039 151.44%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 6.28% 6.73% 8.23% 9.69% 10.80% 10.64% 10.80% -
ROE 2.52% 2.97% 4.13% 4.44% 4.17% 4.44% 4.30% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 12.42 13.68 15.55 13.76 46.30 49.62 46.59 -58.61%
EPS 0.78 0.92 1.28 1.33 5.00 5.28 5.03 -71.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.30 1.20 1.19 1.17 -58.78%
Adjusted Per Share Value based on latest NOSH - 321,081
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 6.47 7.20 8.13 7.16 6.04 6.50 6.09 4.12%
EPS 0.41 0.48 0.67 0.69 0.65 0.69 0.66 -27.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1614 0.1632 0.1622 0.156 0.1565 0.156 0.153 3.63%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.90 0.89 0.80 0.90 4.28 4.08 3.80 -
P/RPS 7.24 6.51 5.15 6.54 9.24 8.22 8.16 -7.67%
P/EPS 115.38 96.74 62.50 67.50 85.60 77.27 75.55 32.65%
EY 0.87 1.03 1.60 1.48 1.17 1.29 1.32 -24.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.87 2.58 3.00 3.57 3.43 3.25 -7.32%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 30/12/04 08/11/04 30/07/04 05/04/04 07/01/04 31/10/03 -
Price 0.78 0.81 0.83 0.89 4.00 3.88 5.50 -
P/RPS 6.28 5.92 5.34 6.47 8.64 7.82 11.81 -34.38%
P/EPS 100.00 88.04 64.84 66.75 80.00 73.48 109.34 -5.78%
EY 1.00 1.14 1.54 1.50 1.25 1.36 0.91 6.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.61 2.68 2.97 3.33 3.26 4.70 -34.02%

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