[AURO] QoQ Quarter Result on 31-May-2003 [#3]

Announcement Date
12-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-May-2003 [#3]
Profit Trend
QoQ- 35.01%
YoY- -79.04%
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 8,531 9,952 7,958 7,568 9,211 12,552 17,624 -38.37%
PBT 937 1,059 1,142 991 734 1,192 1,476 -26.15%
Tax 0 0 -32 0 0 0 -544 -
NP 937 1,059 1,110 991 734 1,192 932 0.35%
-
NP to SH 937 1,059 1,110 991 734 1,192 932 0.35%
-
Tax Rate 0.00% 0.00% 2.80% 0.00% 0.00% 0.00% 36.86% -
Total Cost 7,594 8,893 6,848 6,577 8,477 11,360 16,692 -40.87%
-
Net Worth 96,102 95,470 91,035 90,308 89,356 96,000 75,724 17.23%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div - - - - 7,978 - - -
Div Payout % - - - - 1,086.96% - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 96,102 95,470 91,035 90,308 89,356 96,000 75,724 17.23%
NOSH 80,085 80,227 79,856 79,919 79,782 79,999 64,722 15.27%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 10.98% 10.64% 13.95% 13.09% 7.97% 9.50% 5.29% -
ROE 0.97% 1.11% 1.22% 1.10% 0.82% 1.24% 1.23% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 10.65 12.40 9.97 9.47 11.55 15.69 27.23 -46.54%
EPS 1.17 1.32 1.39 1.24 0.92 1.49 1.44 -12.93%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 1.20 1.19 1.14 1.13 1.12 1.20 1.17 1.70%
Adjusted Per Share Value based on latest NOSH - 79,919
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 1.39 1.63 1.30 1.24 1.50 2.05 2.88 -38.49%
EPS 0.15 0.17 0.18 0.16 0.12 0.19 0.15 0.00%
DPS 0.00 0.00 0.00 0.00 1.30 0.00 0.00 -
NAPS 0.157 0.156 0.1487 0.1475 0.146 0.1568 0.1237 17.24%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 4.28 4.08 3.80 3.98 3.90 4.20 5.10 -
P/RPS 40.18 32.89 38.13 42.03 33.78 26.77 18.73 66.41%
P/EPS 365.81 309.09 273.38 320.97 423.91 281.88 354.17 2.18%
EY 0.27 0.32 0.37 0.31 0.24 0.35 0.28 -2.39%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 3.57 3.43 3.33 3.52 3.48 3.50 4.36 -12.48%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 05/04/04 07/01/04 31/10/03 12/08/03 05/05/03 03/03/03 21/10/02 -
Price 4.00 3.88 5.50 4.00 3.90 3.84 4.40 -
P/RPS 37.55 31.28 55.19 42.24 33.78 24.47 16.16 75.52%
P/EPS 341.88 293.94 395.68 322.58 423.91 257.72 305.56 7.78%
EY 0.29 0.34 0.25 0.31 0.24 0.39 0.33 -8.26%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 3.33 3.26 4.82 3.54 3.48 3.20 3.76 -7.78%

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