[AURO] QoQ Cumulative Quarter Result on 31-May-2007 [#3]

Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
31-May-2007 [#3]
Profit Trend
QoQ- -43.33%
YoY- -85.35%
View:
Show?
Cumulative Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 11,344 5,632 24,014 16,633 10,261 5,584 31,531 -49.44%
PBT -3,444 -1,593 -10,567 -6,821 -4,759 -2,561 -6,777 -36.34%
Tax 0 0 0 0 0 0 0 -
NP -3,444 -1,593 -10,567 -6,821 -4,759 -2,561 -6,777 -36.34%
-
NP to SH -3,444 -1,593 -10,567 -6,821 -4,759 -2,561 -6,777 -36.34%
-
Tax Rate - - - - - - - -
Total Cost 14,788 7,225 34,581 23,454 15,020 8,145 38,308 -47.01%
-
Net Worth 84,537 86,308 88,346 86,463 88,312 90,723 93,096 -6.23%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 84,537 86,308 88,346 86,463 88,312 90,723 93,096 -6.23%
NOSH 318,888 318,600 320,212 320,234 319,395 320,124 319,478 -0.12%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -30.36% -28.28% -44.00% -41.01% -46.38% -45.86% -21.49% -
ROE -4.07% -1.85% -11.96% -7.89% -5.39% -2.82% -7.28% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 3.56 1.77 7.50 5.19 3.21 1.74 9.87 -49.36%
EPS -1.08 -0.50 -3.30 -2.13 -1.49 -0.80 -2.12 -36.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2651 0.2709 0.2759 0.27 0.2765 0.2834 0.2914 -6.11%
Adjusted Per Share Value based on latest NOSH - 322,031
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 1.85 0.92 3.92 2.72 1.68 0.91 5.15 -49.49%
EPS -0.56 -0.26 -1.73 -1.11 -0.78 -0.42 -1.11 -36.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1381 0.141 0.1443 0.1412 0.1443 0.1482 0.1521 -6.24%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.22 0.28 0.27 0.50 0.31 0.35 0.26 -
P/RPS 6.18 15.84 3.60 9.63 9.65 20.07 2.63 76.84%
P/EPS -20.37 -56.00 -8.18 -23.47 -20.81 -43.75 -12.26 40.32%
EY -4.91 -1.79 -12.22 -4.26 -4.81 -2.29 -8.16 -28.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.03 0.98 1.85 1.12 1.24 0.89 -4.55%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 24/04/08 29/01/08 30/10/07 24/07/07 25/04/07 26/01/07 30/10/06 -
Price 0.22 0.24 0.30 0.43 0.40 0.30 0.25 -
P/RPS 6.18 13.58 4.00 8.28 12.45 17.20 2.53 81.47%
P/EPS -20.37 -48.00 -9.09 -20.19 -26.85 -37.50 -11.79 44.03%
EY -4.91 -2.08 -11.00 -4.95 -3.73 -2.67 -8.49 -30.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 1.09 1.59 1.45 1.06 0.86 -2.34%

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