[AURO] QoQ Annualized Quarter Result on 31-May-2013 [#3]

Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 63.78%
YoY- 70.24%
View:
Show?
Annualized Quarter Result
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Revenue 2,568 4,079 2,316 2,316 2,614 2,620 4,009 -29.98%
PBT -4,092 -2,537 -1,081 -1,081 -2,984 -3,196 -3,351 17.34%
Tax -8 1 1 1 2 0 -19 -49.96%
NP -4,100 -2,536 -1,080 -1,080 -2,982 -3,196 -3,370 16.99%
-
NP to SH -4,100 -2,536 -1,080 -1,080 -2,982 -3,196 -3,370 16.99%
-
Tax Rate - - - - - - - -
Total Cost 6,668 6,615 3,396 3,396 5,596 5,816 7,379 -7.78%
-
Net Worth 48,623 49,316 0 52,876 51,106 52,254 52,668 -6.19%
Dividend
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Net Worth 48,623 49,316 0 52,876 51,106 52,254 52,668 -6.19%
NOSH 320,312 318,170 323,999 323,999 317,234 319,600 320,952 -0.15%
Ratio Analysis
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
NP Margin -159.66% -62.17% -46.63% -46.63% -114.08% -121.98% -84.06% -
ROE -8.43% -5.14% 0.00% -2.04% -5.83% -6.12% -6.40% -
Per Share
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 0.80 1.28 0.71 0.71 0.82 0.82 1.25 -30.03%
EPS -1.28 -0.79 -0.33 -0.33 -0.94 -1.00 -1.05 17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.155 0.00 0.1632 0.1611 0.1635 0.1641 -6.04%
Adjusted Per Share Value based on latest NOSH - 324,285
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
RPS 0.42 0.67 0.38 0.38 0.43 0.43 0.65 -29.50%
EPS -0.67 -0.41 -0.18 -0.18 -0.49 -0.52 -0.55 17.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0806 0.00 0.0864 0.0835 0.0854 0.086 -6.19%
Price Multiplier on Financial Quarter End Date
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 29/11/13 30/08/13 31/07/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.15 0.125 0.125 0.16 0.125 0.12 0.16 -
P/RPS 18.71 9.75 17.49 22.38 15.17 14.64 12.81 35.42%
P/EPS -11.72 -15.68 -37.50 -48.00 -13.30 -12.00 -15.24 -18.95%
EY -8.53 -6.38 -2.67 -2.08 -7.52 -8.33 -6.56 23.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.81 0.00 0.98 0.78 0.73 0.98 0.81%
Price Multiplier on Announcement Date
30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 31/08/12 CAGR
Date 28/01/14 31/10/13 - 31/07/13 29/04/13 31/01/13 31/10/12 -
Price 0.145 0.13 0.00 0.125 0.13 0.13 0.12 -
P/RPS 18.09 10.14 0.00 17.49 15.78 15.86 9.61 65.91%
P/EPS -11.33 -16.31 0.00 -37.50 -13.83 -13.00 -11.43 -0.70%
EY -8.83 -6.13 0.00 -2.67 -7.23 -7.69 -8.75 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.84 0.00 0.77 0.81 0.80 0.73 24.51%

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