[AURO] QoQ Quarter Result on 30-Nov-2001 [#1]

Announcement Date
07-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -52.37%
YoY--%
View:
Show?
Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 17,624 24,952 8,297 7,595 13,054 12,439 13,629 18.63%
PBT 1,476 4,732 1,747 1,444 3,032 2,299 2,818 -34.94%
Tax -544 -4 0 0 0 0 -16 942.78%
NP 932 4,728 1,747 1,444 3,032 2,299 2,802 -51.89%
-
NP to SH 932 4,728 1,747 1,444 3,032 2,299 2,802 -51.89%
-
Tax Rate 36.86% 0.08% 0.00% 0.00% 0.00% 0.00% 0.57% -
Total Cost 16,692 20,224 6,550 6,151 10,022 10,140 10,827 33.34%
-
Net Worth 75,724 92,999 88,250 86,280 85,856 88,838 86,400 -8.39%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - 60 - -
Div Payout % - - - - - 2.61% - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 75,724 92,999 88,250 86,280 85,856 88,838 86,400 -8.39%
NOSH 64,722 59,999 60,034 59,917 60,039 60,026 59,999 5.16%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 5.29% 18.95% 21.06% 19.01% 23.23% 18.48% 20.56% -
ROE 1.23% 5.08% 1.98% 1.67% 3.53% 2.59% 3.24% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 27.23 41.59 13.82 12.68 21.74 20.72 22.72 12.79%
EPS 1.44 7.88 2.91 2.41 5.05 3.83 4.67 -54.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 1.17 1.55 1.47 1.44 1.43 1.48 1.44 -12.89%
Adjusted Per Share Value based on latest NOSH - 59,917
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 2.88 4.08 1.36 1.24 2.13 2.03 2.23 18.53%
EPS 0.15 0.77 0.29 0.24 0.50 0.38 0.46 -52.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1237 0.1519 0.1442 0.1409 0.1403 0.1451 0.1411 -8.37%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 5.10 5.40 4.02 1.54 1.70 1.70 1.76 -
P/RPS 18.73 12.98 29.09 12.15 7.82 8.20 7.75 79.80%
P/EPS 354.17 68.53 138.14 63.90 33.66 44.39 37.69 343.49%
EY 0.28 1.46 0.72 1.56 2.97 2.25 2.65 -77.55%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 4.36 3.48 2.73 1.07 1.19 1.15 1.22 133.20%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 21/10/02 19/07/02 23/04/02 07/01/02 24/10/01 26/07/01 30/04/01 -
Price 4.40 5.25 5.80 1.62 1.68 1.68 1.61 -
P/RPS 16.16 12.62 41.97 12.78 7.73 8.11 7.09 72.93%
P/EPS 305.56 66.62 199.31 67.22 33.27 43.86 34.48 326.54%
EY 0.33 1.50 0.50 1.49 3.01 2.28 2.90 -76.42%
DY 0.00 0.00 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 3.76 3.39 3.95 1.13 1.17 1.14 1.12 123.71%

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