[AURO] QoQ Cumulative Quarter Result on 30-Nov-2001 [#1]

Announcement Date
07-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -87.14%
YoY--%
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 58,468 40,844 15,892 7,595 54,640 41,586 29,147 58.85%
PBT 9,399 7,923 3,191 1,444 11,267 8,235 5,936 35.73%
Tax -548 -4 0 0 -37 -37 -37 500.14%
NP 8,851 7,919 3,191 1,444 11,230 8,198 5,899 30.96%
-
NP to SH 8,851 7,919 3,191 1,444 11,230 8,198 5,899 30.96%
-
Tax Rate 5.83% 0.05% 0.00% 0.00% 0.33% 0.45% 0.62% -
Total Cost 49,617 32,925 12,701 6,151 43,410 33,388 23,248 65.53%
-
Net Worth 75,699 92,988 88,172 86,280 81,974 84,846 82,551 -5.59%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - 5,732 - - -
Div Payout % - - - - 51.05% - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 75,699 92,988 88,172 86,280 81,974 84,846 82,551 -5.59%
NOSH 64,700 59,992 59,981 59,917 57,325 57,328 57,327 8.37%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 15.14% 19.39% 20.08% 19.01% 20.55% 19.71% 20.24% -
ROE 11.69% 8.52% 3.62% 1.67% 13.70% 9.66% 7.15% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 90.37 68.08 26.49 12.68 95.32 72.54 50.84 46.58%
EPS 13.68 13.20 5.32 2.41 19.59 14.30 10.29 20.84%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.17 1.55 1.47 1.44 1.43 1.48 1.44 -12.89%
Adjusted Per Share Value based on latest NOSH - 59,917
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 9.55 6.67 2.60 1.24 8.93 6.79 4.76 58.87%
EPS 1.45 1.29 0.52 0.24 1.83 1.34 0.96 31.54%
DPS 0.00 0.00 0.00 0.00 0.94 0.00 0.00 -
NAPS 0.1237 0.1519 0.144 0.1409 0.1339 0.1386 0.1349 -5.59%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 5.10 5.40 4.02 1.54 1.70 1.70 1.76 -
P/RPS 5.64 7.93 15.17 12.15 1.78 2.34 3.46 38.38%
P/EPS 37.28 40.91 75.56 63.90 8.68 11.89 17.10 67.89%
EY 2.68 2.44 1.32 1.56 11.52 8.41 5.85 -40.48%
DY 0.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 4.36 3.48 2.73 1.07 1.19 1.15 1.22 133.20%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 21/10/02 19/07/02 23/04/02 07/01/02 24/10/01 26/07/01 30/04/01 -
Price 4.40 5.25 5.80 1.62 1.68 1.68 1.61 -
P/RPS 4.87 7.71 21.89 12.78 1.76 2.32 3.17 33.03%
P/EPS 32.16 39.77 109.02 67.22 8.58 11.75 15.65 61.42%
EY 3.11 2.51 0.92 1.49 11.66 8.51 6.39 -38.04%
DY 0.00 0.00 0.00 0.00 5.95 0.00 0.00 -
P/NAPS 3.76 3.39 3.95 1.13 1.17 1.14 1.12 123.71%

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