[AURO] QoQ Quarter Result on 30-Nov-2003 [#1]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -4.59%
YoY- -11.16%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 16,943 14,370 8,531 9,952 7,958 7,568 9,211 49.84%
PBT 916 1,188 937 1,059 1,142 991 734 15.83%
Tax 0 0 0 0 -32 0 0 -
NP 916 1,188 937 1,059 1,110 991 734 15.83%
-
NP to SH 916 1,188 937 1,059 1,110 991 734 15.83%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 2.80% 0.00% 0.00% -
Total Cost 16,027 13,182 7,594 8,893 6,848 6,577 8,477 52.60%
-
Net Worth 97,917 96,324 96,102 95,470 91,035 90,308 89,356 6.25%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - - - - 7,978 -
Div Payout % - - - - - - 1,086.96% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 97,917 96,324 96,102 95,470 91,035 90,308 89,356 6.25%
NOSH 315,862 321,081 80,085 80,227 79,856 79,919 79,782 149.22%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 5.41% 8.27% 10.98% 10.64% 13.95% 13.09% 7.97% -
ROE 0.94% 1.23% 0.97% 1.11% 1.22% 1.10% 0.82% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 5.36 4.48 10.65 12.40 9.97 9.47 11.55 -39.91%
EPS 0.29 0.37 1.17 1.32 1.39 1.24 0.92 -53.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.31 0.30 1.20 1.19 1.14 1.13 1.12 -57.36%
Adjusted Per Share Value based on latest NOSH - 80,227
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 2.77 2.35 1.39 1.63 1.30 1.24 1.50 50.23%
EPS 0.15 0.19 0.15 0.17 0.18 0.16 0.12 15.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 0.16 0.1574 0.157 0.156 0.1487 0.1475 0.146 6.26%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.80 0.90 4.28 4.08 3.80 3.98 3.90 -
P/RPS 14.91 20.11 40.18 32.89 38.13 42.03 33.78 -41.88%
P/EPS 275.86 243.24 365.81 309.09 273.38 320.97 423.91 -24.80%
EY 0.36 0.41 0.27 0.32 0.37 0.31 0.24 30.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 2.58 3.00 3.57 3.43 3.33 3.52 3.48 -18.01%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 08/11/04 30/07/04 05/04/04 07/01/04 31/10/03 12/08/03 05/05/03 -
Price 0.83 0.89 4.00 3.88 5.50 4.00 3.90 -
P/RPS 15.47 19.89 37.55 31.28 55.19 42.24 33.78 -40.44%
P/EPS 286.21 240.54 341.88 293.94 395.68 322.58 423.91 -22.94%
EY 0.35 0.42 0.29 0.34 0.25 0.31 0.24 28.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 2.68 2.97 3.33 3.26 4.82 3.54 3.48 -15.91%

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