[AURO] QoQ Cumulative Quarter Result on 31-Aug-2010 [#4]

Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-Aug-2010 [#4]
Profit Trend
QoQ- -15.61%
YoY- 71.81%
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 3,845 2,636 1,725 23,503 16,441 10,639 4,340 -7.76%
PBT -5,033 -3,295 -1,626 -6,247 -5,476 -3,937 -2,116 78.28%
Tax -69 -140 -148 -84 0 0 0 -
NP -5,102 -3,435 -1,774 -6,331 -5,476 -3,937 -2,116 79.90%
-
NP to SH -5,102 -3,435 -1,774 -6,331 -5,476 -3,937 -2,116 79.90%
-
Tax Rate - - - - - - - -
Total Cost 8,947 6,071 3,499 29,834 21,917 14,576 6,456 24.32%
-
Net Worth 47,522 49,277 51,187 53,167 53,511 55,021 56,939 -11.36%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 47,522 49,277 51,187 53,167 53,511 55,021 56,939 -11.36%
NOSH 320,880 321,028 322,545 323,010 320,233 320,081 320,606 0.05%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin -132.69% -130.31% -102.84% -26.94% -33.31% -37.01% -48.76% -
ROE -10.74% -6.97% -3.47% -11.91% -10.23% -7.16% -3.72% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 1.20 0.82 0.53 7.28 5.13 3.32 1.35 -7.55%
EPS -1.59 -1.07 -0.55 -1.96 -1.71 -1.23 -0.66 79.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1481 0.1535 0.1587 0.1646 0.1671 0.1719 0.1776 -11.41%
Adjusted Per Share Value based on latest NOSH - 342,000
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 0.63 0.43 0.28 3.84 2.69 1.74 0.71 -7.66%
EPS -0.83 -0.56 -0.29 -1.03 -0.89 -0.64 -0.35 77.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0776 0.0805 0.0836 0.0869 0.0874 0.0899 0.093 -11.37%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.13 0.105 0.10 0.18 0.14 0.16 0.15 -
P/RPS 10.85 12.79 18.70 2.47 2.73 4.81 11.08 -1.38%
P/EPS -8.18 -9.81 -18.18 -9.18 -8.19 -13.01 -22.73 -49.43%
EY -12.23 -10.19 -5.50 -10.89 -12.21 -7.69 -4.40 97.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.68 0.63 1.09 0.84 0.93 0.84 3.15%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 28/07/11 28/04/11 28/01/11 28/10/10 29/07/10 28/04/10 28/01/10 -
Price 0.11 0.11 0.105 0.10 0.18 0.16 0.16 -
P/RPS 9.18 13.40 19.63 1.37 3.51 4.81 11.82 -15.52%
P/EPS -6.92 -10.28 -19.09 -5.10 -10.53 -13.01 -24.24 -56.67%
EY -14.45 -9.73 -5.24 -19.60 -9.50 -7.69 -4.13 130.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.66 0.61 1.08 0.93 0.90 -12.24%

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