[AURO] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 3.0%
YoY- -17.2%
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 21,278 17,360 6,591 3,834 3,506 3,084 16,837 16.94%
PBT -7,874 -8,464 -22,459 -6,805 -7,016 -6,576 -6,670 11.73%
Tax 0 0 0 0 0 0 0 -
NP -7,874 -8,464 -22,459 -6,805 -7,016 -6,576 -6,670 11.73%
-
NP to SH -7,874 -8,464 -22,459 -6,805 -7,016 -6,576 -6,670 11.73%
-
Tax Rate - - - - - - - -
Total Cost 29,152 25,824 29,050 10,639 10,522 9,660 23,507 15.47%
-
Net Worth 55,021 56,939 59,122 76,240 77,813 80,556 81,761 -23.26%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 55,021 56,939 59,122 76,240 77,813 80,556 81,761 -23.26%
NOSH 320,081 320,606 319,928 318,999 318,909 322,352 320,634 -0.11%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin -37.01% -48.76% -340.75% -177.47% -200.11% -213.23% -39.62% -
ROE -14.31% -14.86% -37.99% -8.93% -9.02% -8.16% -8.16% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 6.65 5.41 2.06 1.20 1.10 0.96 5.25 17.11%
EPS -2.46 -2.64 -7.02 -2.13 -2.20 -2.04 -2.08 11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1776 0.1848 0.239 0.244 0.2499 0.255 -23.17%
Adjusted Per Share Value based on latest NOSH - 319,400
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 3.48 2.84 1.08 0.63 0.57 0.50 2.75 17.04%
EPS -1.29 -1.38 -3.67 -1.11 -1.15 -1.07 -1.09 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.093 0.0966 0.1245 0.1271 0.1316 0.1336 -23.26%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.16 0.15 0.25 0.14 0.45 0.15 0.14 -
P/RPS 2.41 2.77 12.14 11.65 40.93 15.68 2.67 -6.61%
P/EPS -6.50 -5.68 -3.56 -6.56 -20.45 -7.35 -6.73 -2.29%
EY -15.38 -17.60 -28.08 -15.24 -4.89 -13.60 -14.86 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.84 1.35 0.59 1.84 0.60 0.55 42.06%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 28/04/10 28/01/10 30/10/09 29/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.16 0.16 0.19 0.18 0.12 0.45 0.14 -
P/RPS 2.41 2.95 9.22 14.97 10.92 47.04 2.67 -6.61%
P/EPS -6.50 -6.06 -2.71 -8.44 -5.45 -22.06 -6.73 -2.29%
EY -15.38 -16.50 -36.95 -11.85 -18.33 -4.53 -14.86 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 1.03 0.75 0.49 1.80 0.55 42.06%

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