[AURO] QoQ Cumulative Quarter Result on 31-May-2005 [#3]

Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
31-May-2005 [#3]
Profit Trend
QoQ- 53.98%
YoY- -39.89%
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 15,337 8,264 38,998 29,859 19,797 11,015 49,796 -54.49%
PBT -412 56 1,975 1,914 1,243 741 4,100 -
Tax 0 0 0 0 0 0 0 -
NP -412 56 1,975 1,914 1,243 741 4,100 -
-
NP to SH -412 56 1,975 1,914 1,243 741 4,100 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 15,749 8,208 37,023 27,945 18,554 10,274 45,696 -50.93%
-
Net Worth 99,672 87,556 98,749 98,889 98,802 99,873 99,296 0.25%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 99,672 87,556 98,749 98,889 98,802 99,873 99,296 0.25%
NOSH 316,923 280,000 318,548 318,999 318,717 322,173 320,312 -0.70%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin -2.69% 0.68% 5.06% 6.41% 6.28% 6.73% 8.23% -
ROE -0.41% 0.06% 2.00% 1.94% 1.26% 0.74% 4.13% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 4.84 2.95 12.24 9.36 6.21 3.42 15.55 -54.17%
EPS -0.13 0.02 0.62 0.60 0.39 0.23 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3145 0.3127 0.31 0.31 0.31 0.31 0.31 0.96%
Adjusted Per Share Value based on latest NOSH - 319,523
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 2.51 1.35 6.37 4.88 3.23 1.80 8.13 -54.41%
EPS -0.07 0.01 0.32 0.31 0.20 0.12 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1628 0.143 0.1613 0.1615 0.1614 0.1632 0.1622 0.24%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.41 0.38 0.71 0.75 0.90 0.89 0.80 -
P/RPS 8.47 12.88 5.80 8.01 14.49 26.03 5.15 39.45%
P/EPS -315.38 1,900.00 114.52 125.00 230.77 386.96 62.50 -
EY -0.32 0.05 0.87 0.80 0.43 0.26 1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.22 2.29 2.42 2.90 2.87 2.58 -36.75%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 27/04/06 24/02/06 31/10/05 29/07/05 29/04/05 30/12/04 08/11/04 -
Price 0.41 0.40 0.65 0.63 0.78 0.81 0.83 -
P/RPS 8.47 13.55 5.31 6.73 12.56 23.69 5.34 36.12%
P/EPS -315.38 2,000.00 104.84 105.00 200.00 352.17 64.84 -
EY -0.32 0.05 0.95 0.95 0.50 0.28 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.28 2.10 2.03 2.52 2.61 2.68 -38.34%

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