[AURO] QoQ Quarter Result on 28-Feb-2002 [#2]

Announcement Date
23-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- 20.98%
YoY- -37.65%
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 12,552 17,624 24,952 8,297 7,595 13,054 12,439 0.60%
PBT 1,192 1,476 4,732 1,747 1,444 3,032 2,299 -35.43%
Tax 0 -544 -4 0 0 0 0 -
NP 1,192 932 4,728 1,747 1,444 3,032 2,299 -35.43%
-
NP to SH 1,192 932 4,728 1,747 1,444 3,032 2,299 -35.43%
-
Tax Rate 0.00% 36.86% 0.08% 0.00% 0.00% 0.00% 0.00% -
Total Cost 11,360 16,692 20,224 6,550 6,151 10,022 10,140 7.86%
-
Net Worth 96,000 75,724 92,999 88,250 86,280 85,856 88,838 5.29%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - 60 -
Div Payout % - - - - - - 2.61% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 96,000 75,724 92,999 88,250 86,280 85,856 88,838 5.29%
NOSH 79,999 64,722 59,999 60,034 59,917 60,039 60,026 21.08%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 9.50% 5.29% 18.95% 21.06% 19.01% 23.23% 18.48% -
ROE 1.24% 1.23% 5.08% 1.98% 1.67% 3.53% 2.59% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 15.69 27.23 41.59 13.82 12.68 21.74 20.72 -16.90%
EPS 1.49 1.44 7.88 2.91 2.41 5.05 3.83 -46.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.20 1.17 1.55 1.47 1.44 1.43 1.48 -13.03%
Adjusted Per Share Value based on latest NOSH - 60,034
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 2.05 2.88 4.08 1.36 1.24 2.13 2.03 0.65%
EPS 0.19 0.15 0.77 0.29 0.24 0.50 0.38 -36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.1568 0.1237 0.1519 0.1442 0.1409 0.1403 0.1451 5.30%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 4.20 5.10 5.40 4.02 1.54 1.70 1.70 -
P/RPS 26.77 18.73 12.98 29.09 12.15 7.82 8.20 119.90%
P/EPS 281.88 354.17 68.53 138.14 63.90 33.66 44.39 242.52%
EY 0.35 0.28 1.46 0.72 1.56 2.97 2.25 -71.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 3.50 4.36 3.48 2.73 1.07 1.19 1.15 109.87%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 03/03/03 21/10/02 19/07/02 23/04/02 07/01/02 24/10/01 26/07/01 -
Price 3.84 4.40 5.25 5.80 1.62 1.68 1.68 -
P/RPS 24.47 16.16 12.62 41.97 12.78 7.73 8.11 108.66%
P/EPS 257.72 305.56 66.62 199.31 67.22 33.27 43.86 225.27%
EY 0.39 0.33 1.50 0.50 1.49 3.01 2.28 -69.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
P/NAPS 3.20 3.76 3.39 3.95 1.13 1.17 1.14 98.86%

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