[AURO] QoQ Cumulative Quarter Result on 30-Nov-2006 [#1]

Announcement Date
26-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
30-Nov-2006 [#1]
Profit Trend
QoQ- 62.21%
YoY- -4673.21%
View:
Show?
Cumulative Result
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Revenue 24,014 16,633 10,261 5,584 31,531 21,777 15,337 34.72%
PBT -10,567 -6,821 -4,759 -2,561 -6,777 -3,680 -412 764.57%
Tax 0 0 0 0 0 0 0 -
NP -10,567 -6,821 -4,759 -2,561 -6,777 -3,680 -412 764.57%
-
NP to SH -10,567 -6,821 -4,759 -2,561 -6,777 -3,680 -412 764.57%
-
Tax Rate - - - - - - - -
Total Cost 34,581 23,454 15,020 8,145 38,308 25,457 15,749 68.69%
-
Net Worth 88,346 86,463 88,312 90,723 93,096 98,016 99,672 -7.70%
Dividend
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Net Worth 88,346 86,463 88,312 90,723 93,096 98,016 99,672 -7.70%
NOSH 320,212 320,234 319,395 320,124 319,478 320,000 316,923 0.68%
Ratio Analysis
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
NP Margin -44.00% -41.01% -46.38% -45.86% -21.49% -16.90% -2.69% -
ROE -11.96% -7.89% -5.39% -2.82% -7.28% -3.75% -0.41% -
Per Share
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 7.50 5.19 3.21 1.74 9.87 6.81 4.84 33.80%
EPS -3.30 -2.13 -1.49 -0.80 -2.12 -1.15 -0.13 758.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2759 0.27 0.2765 0.2834 0.2914 0.3063 0.3145 -8.33%
Adjusted Per Share Value based on latest NOSH - 320,124
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
RPS 3.92 2.72 1.68 0.91 5.15 3.56 2.51 34.49%
EPS -1.73 -1.11 -0.78 -0.42 -1.11 -0.60 -0.07 743.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1443 0.1412 0.1443 0.1482 0.1521 0.1601 0.1628 -7.70%
Price Multiplier on Financial Quarter End Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.27 0.50 0.31 0.35 0.26 0.49 0.41 -
P/RPS 3.60 9.63 9.65 20.07 2.63 7.20 8.47 -43.38%
P/EPS -8.18 -23.47 -20.81 -43.75 -12.26 -42.61 -315.38 -91.17%
EY -12.22 -4.26 -4.81 -2.29 -8.16 -2.35 -0.32 1026.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.85 1.12 1.24 0.89 1.60 1.30 -17.12%
Price Multiplier on Announcement Date
31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 CAGR
Date 30/10/07 24/07/07 25/04/07 26/01/07 30/10/06 28/07/06 27/04/06 -
Price 0.30 0.43 0.40 0.30 0.25 0.41 0.41 -
P/RPS 4.00 8.28 12.45 17.20 2.53 6.02 8.47 -39.27%
P/EPS -9.09 -20.19 -26.85 -37.50 -11.79 -35.65 -315.38 -90.53%
EY -11.00 -4.95 -3.73 -2.67 -8.49 -2.80 -0.32 950.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.59 1.45 1.06 0.86 1.34 1.30 -11.05%

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