[AURO] QoQ Annualized Quarter Result on 31-May-2012 [#3]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-May-2012 [#3]
Profit Trend
QoQ- -17.45%
YoY- 46.65%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Revenue 2,614 2,620 4,009 4,166 5,110 2,176 8,446 -54.27%
PBT -2,984 -3,196 -3,351 -3,629 -3,048 -4,252 -6,834 -42.47%
Tax 2 0 -19 0 -42 24 -56 -
NP -2,982 -3,196 -3,370 -3,629 -3,090 -4,228 -6,890 -42.81%
-
NP to SH -2,982 -3,196 -3,370 -3,629 -3,090 -4,228 -6,890 -42.81%
-
Tax Rate - - - - - - - -
Total Cost 5,596 5,816 7,379 7,795 8,200 6,404 15,336 -48.96%
-
Net Worth 51,106 52,254 52,668 53,447 43,807 44,554 45,634 7.84%
Dividend
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Net Worth 51,106 52,254 52,668 53,447 43,807 44,554 45,634 7.84%
NOSH 317,234 319,600 320,952 320,235 321,875 320,303 320,465 -0.67%
Ratio Analysis
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
NP Margin -114.08% -121.98% -84.06% -87.10% -60.47% -194.30% -81.58% -
ROE -5.83% -6.12% -6.40% -6.79% -7.05% -9.49% -15.10% -
Per Share
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 0.82 0.82 1.25 1.30 1.59 0.68 2.64 -54.16%
EPS -0.94 -1.00 -1.05 -1.13 -0.96 -1.32 -2.15 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1635 0.1641 0.1669 0.1361 0.1391 0.1424 8.58%
Adjusted Per Share Value based on latest NOSH - 323,783
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
RPS 0.43 0.43 0.65 0.68 0.83 0.36 1.38 -54.07%
EPS -0.49 -0.52 -0.55 -0.59 -0.50 -0.69 -1.13 -42.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0835 0.0854 0.086 0.0873 0.0716 0.0728 0.0745 7.90%
Price Multiplier on Financial Quarter End Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 -
Price 0.125 0.12 0.16 0.12 0.13 0.13 0.12 -
P/RPS 15.17 14.64 12.81 9.22 8.19 19.14 4.55 123.34%
P/EPS -13.30 -12.00 -15.24 -10.59 -13.54 -9.85 -5.58 78.52%
EY -7.52 -8.33 -6.56 -9.44 -7.38 -10.15 -17.92 -43.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.98 0.72 0.96 0.93 0.84 -4.82%
Price Multiplier on Announcement Date
28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 CAGR
Date 29/04/13 31/01/13 31/10/12 30/07/12 27/04/12 31/01/12 28/10/11 -
Price 0.13 0.13 0.12 0.12 0.14 0.12 0.12 -
P/RPS 15.78 15.86 9.61 9.22 8.82 17.66 4.55 129.29%
P/EPS -13.83 -13.00 -11.43 -10.59 -14.58 -9.09 -5.58 83.24%
EY -7.23 -7.69 -8.75 -9.44 -6.86 -11.00 -17.92 -45.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.80 0.73 0.72 1.03 0.86 0.84 -2.39%

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