[AURO] QoQ Quarter Result on 31-May-2010 [#3]

Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 15.44%
YoY- 3.63%
View:
Show?
Quarter Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 912 1,725 7,062 5,802 6,299 4,340 3,715 -60.89%
PBT -1,669 -1,626 -771 -1,539 -1,820 -2,116 -17,355 -79.09%
Tax 8 -148 -84 0 0 0 0 -
NP -1,661 -1,774 -855 -1,539 -1,820 -2,116 -17,355 -79.16%
-
NP to SH -1,661 -1,774 -855 -1,539 -1,820 -2,116 -17,355 -79.16%
-
Tax Rate - - - - - - - -
Total Cost 2,573 3,499 7,917 7,341 8,119 6,456 21,070 -75.48%
-
Net Worth 49,031 51,187 56,293 53,576 54,887 56,939 59,173 -11.81%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 49,031 51,187 56,293 53,576 54,887 56,939 59,173 -11.81%
NOSH 319,423 322,545 342,000 320,625 319,298 320,606 320,202 -0.16%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin -182.13% -102.84% -12.11% -26.53% -28.89% -48.76% -467.16% -
ROE -3.39% -3.47% -1.52% -2.87% -3.32% -3.72% -29.33% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 0.29 0.53 2.06 1.81 1.97 1.35 1.16 -60.41%
EPS -0.52 -0.55 -0.25 -0.48 -0.57 -0.66 -5.42 -79.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1535 0.1587 0.1646 0.1671 0.1719 0.1776 0.1848 -11.66%
Adjusted Per Share Value based on latest NOSH - 320,625
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 0.15 0.28 1.15 0.95 1.03 0.71 0.61 -60.85%
EPS -0.27 -0.29 -0.14 -0.25 -0.30 -0.35 -2.84 -79.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0801 0.0836 0.092 0.0875 0.0897 0.093 0.0967 -11.82%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.105 0.10 0.18 0.14 0.16 0.15 0.25 -
P/RPS 36.78 18.70 8.72 7.74 8.11 11.08 21.55 42.95%
P/EPS -20.19 -18.18 -72.00 -29.17 -28.07 -22.73 -4.61 168.40%
EY -4.95 -5.50 -1.39 -3.43 -3.56 -4.40 -21.68 -62.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 1.09 0.84 0.93 0.84 1.35 -36.77%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 28/01/11 28/10/10 29/07/10 28/04/10 28/01/10 30/10/09 -
Price 0.11 0.105 0.10 0.18 0.16 0.16 0.19 -
P/RPS 38.53 19.63 4.84 9.95 8.11 11.82 16.38 77.14%
P/EPS -21.15 -19.09 -40.00 -37.50 -28.07 -24.24 -3.51 232.22%
EY -4.73 -5.24 -2.50 -2.67 -3.56 -4.13 -28.53 -69.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.66 0.61 1.08 0.93 0.90 1.03 -21.28%

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