[AURO] QoQ Cumulative Quarter Result on 31-Aug-2002 [#4]

Announcement Date
21-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-Aug-2002 [#4]
Profit Trend
QoQ- 11.77%
YoY- -21.18%
View:
Show?
Cumulative Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 29,331 21,763 12,552 58,468 40,844 15,892 7,595 146.35%
PBT 2,917 1,926 1,192 9,399 7,923 3,191 1,444 59.86%
Tax 0 0 0 -548 -4 0 0 -
NP 2,917 1,926 1,192 8,851 7,919 3,191 1,444 59.86%
-
NP to SH 2,917 1,926 1,192 8,851 7,919 3,191 1,444 59.86%
-
Tax Rate 0.00% 0.00% 0.00% 5.83% 0.05% 0.00% 0.00% -
Total Cost 26,414 19,837 11,360 49,617 32,925 12,701 6,151 164.43%
-
Net Worth 90,307 89,507 96,000 75,699 92,988 88,172 86,280 3.09%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div - 7,991 - - - - - -
Div Payout % - 414.94% - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 90,307 89,507 96,000 75,699 92,988 88,172 86,280 3.09%
NOSH 79,917 79,917 79,999 64,700 59,992 59,981 59,917 21.19%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 9.95% 8.85% 9.50% 15.14% 19.39% 20.08% 19.01% -
ROE 3.23% 2.15% 1.24% 11.69% 8.52% 3.62% 1.67% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 36.70 27.23 15.69 90.37 68.08 26.49 12.68 103.22%
EPS 3.65 2.41 1.49 13.68 13.20 5.32 2.41 31.91%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.12 1.20 1.17 1.55 1.47 1.44 -14.93%
Adjusted Per Share Value based on latest NOSH - 64,722
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 4.79 3.56 2.05 9.55 6.67 2.60 1.24 146.39%
EPS 0.48 0.31 0.19 1.45 1.29 0.52 0.24 58.80%
DPS 0.00 1.31 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1475 0.1462 0.1568 0.1237 0.1519 0.144 0.1409 3.10%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 3.98 3.90 4.20 5.10 5.40 4.02 1.54 -
P/RPS 10.84 14.32 26.77 5.64 7.93 15.17 12.15 -7.33%
P/EPS 109.04 161.83 281.88 37.28 40.91 75.56 63.90 42.84%
EY 0.92 0.62 0.35 2.68 2.44 1.32 1.56 -29.69%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.52 3.48 3.50 4.36 3.48 2.73 1.07 121.35%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 12/08/03 05/05/03 03/03/03 21/10/02 19/07/02 23/04/02 07/01/02 -
Price 4.00 3.90 3.84 4.40 5.25 5.80 1.62 -
P/RPS 10.90 14.32 24.47 4.87 7.71 21.89 12.78 -10.07%
P/EPS 109.59 161.83 257.72 32.16 39.77 109.02 67.22 38.56%
EY 0.91 0.62 0.39 3.11 2.51 0.92 1.49 -28.03%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 3.48 3.20 3.76 3.39 3.95 1.13 114.24%

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