[AURO] QoQ Cumulative Quarter Result on 30-Nov-2003 [#1]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -73.7%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 49,796 32,853 18,483 9,952 37,289 29,331 21,763 73.20%
PBT 4,100 3,184 1,996 1,059 4,026 2,917 1,926 65.10%
Tax 0 0 0 0 0 0 0 -
NP 4,100 3,184 1,996 1,059 4,026 2,917 1,926 65.10%
-
NP to SH 4,100 3,184 1,996 1,059 4,026 2,917 1,926 65.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 45,696 29,669 16,487 8,893 33,263 26,414 19,837 73.98%
-
Net Worth 99,296 95,520 95,808 95,470 93,646 90,307 89,507 7.13%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - 7,991 -
Div Payout % - - - - - - 414.94% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 99,296 95,520 95,808 95,470 93,646 90,307 89,507 7.13%
NOSH 320,312 318,400 79,840 80,227 80,039 79,917 79,917 151.26%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 8.23% 9.69% 10.80% 10.64% 10.80% 9.95% 8.85% -
ROE 4.13% 3.33% 2.08% 1.11% 4.30% 3.23% 2.15% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 15.55 10.32 23.15 12.40 46.59 36.70 27.23 -31.05%
EPS 1.28 1.00 2.50 1.32 5.03 3.65 2.41 -34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.31 0.30 1.20 1.19 1.17 1.13 1.12 -57.36%
Adjusted Per Share Value based on latest NOSH - 80,227
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 8.13 5.37 3.02 1.63 6.09 4.79 3.56 72.98%
EPS 0.67 0.52 0.33 0.17 0.66 0.48 0.31 66.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.31 -
NAPS 0.1622 0.156 0.1565 0.156 0.153 0.1475 0.1462 7.13%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.80 0.90 4.28 4.08 3.80 3.98 3.90 -
P/RPS 5.15 8.72 18.49 32.89 8.16 10.84 14.32 -49.27%
P/EPS 62.50 90.00 171.20 309.09 75.55 109.04 161.83 -46.81%
EY 1.60 1.11 0.58 0.32 1.32 0.92 0.62 87.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 2.58 3.00 3.57 3.43 3.25 3.52 3.48 -18.01%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 08/11/04 30/07/04 05/04/04 07/01/04 31/10/03 12/08/03 05/05/03 -
Price 0.83 0.89 4.00 3.88 5.50 4.00 3.90 -
P/RPS 5.34 8.63 17.28 31.28 11.81 10.90 14.32 -48.03%
P/EPS 64.84 89.00 160.00 293.94 109.34 109.59 161.83 -45.50%
EY 1.54 1.12 0.63 0.34 0.91 0.91 0.62 82.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 2.68 2.97 3.33 3.26 4.70 3.54 3.48 -15.91%

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