[AURO] QoQ Quarter Result on 31-Aug-2003 [#4]

Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 12.01%
YoY- 19.1%
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 14,370 8,531 9,952 7,958 7,568 9,211 12,552 9.42%
PBT 1,188 937 1,059 1,142 991 734 1,192 -0.22%
Tax 0 0 0 -32 0 0 0 -
NP 1,188 937 1,059 1,110 991 734 1,192 -0.22%
-
NP to SH 1,188 937 1,059 1,110 991 734 1,192 -0.22%
-
Tax Rate 0.00% 0.00% 0.00% 2.80% 0.00% 0.00% 0.00% -
Total Cost 13,182 7,594 8,893 6,848 6,577 8,477 11,360 10.41%
-
Net Worth 96,324 96,102 95,470 91,035 90,308 89,356 96,000 0.22%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div - - - - - 7,978 - -
Div Payout % - - - - - 1,086.96% - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 96,324 96,102 95,470 91,035 90,308 89,356 96,000 0.22%
NOSH 321,081 80,085 80,227 79,856 79,919 79,782 79,999 152.34%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 8.27% 10.98% 10.64% 13.95% 13.09% 7.97% 9.50% -
ROE 1.23% 0.97% 1.11% 1.22% 1.10% 0.82% 1.24% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 4.48 10.65 12.40 9.97 9.47 11.55 15.69 -56.60%
EPS 0.37 1.17 1.32 1.39 1.24 0.92 1.49 -60.45%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.30 1.20 1.19 1.14 1.13 1.12 1.20 -60.28%
Adjusted Per Share Value based on latest NOSH - 79,856
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 2.35 1.39 1.63 1.30 1.24 1.50 2.05 9.52%
EPS 0.19 0.15 0.17 0.18 0.16 0.12 0.19 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
NAPS 0.1574 0.157 0.156 0.1487 0.1475 0.146 0.1568 0.25%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 0.90 4.28 4.08 3.80 3.98 3.90 4.20 -
P/RPS 20.11 40.18 32.89 38.13 42.03 33.78 26.77 -17.34%
P/EPS 243.24 365.81 309.09 273.38 320.97 423.91 281.88 -9.35%
EY 0.41 0.27 0.32 0.37 0.31 0.24 0.35 11.11%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 3.00 3.57 3.43 3.33 3.52 3.48 3.50 -9.75%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 05/04/04 07/01/04 31/10/03 12/08/03 05/05/03 03/03/03 -
Price 0.89 4.00 3.88 5.50 4.00 3.90 3.84 -
P/RPS 19.89 37.55 31.28 55.19 42.24 33.78 24.47 -12.89%
P/EPS 240.54 341.88 293.94 395.68 322.58 423.91 257.72 -4.49%
EY 0.42 0.29 0.34 0.25 0.31 0.24 0.39 5.05%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 2.97 3.33 3.26 4.82 3.54 3.48 3.20 -4.84%

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