[AURO] QoQ TTM Result on 28-Feb-2003 [#2]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- -10.2%
YoY- 4.64%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 34,689 37,289 46,935 64,319 63,405 58,448 53,898 -25.43%
PBT 3,926 4,059 4,824 8,565 9,578 9,830 10,955 -49.51%
Tax -32 -32 356 352 352 352 -4 299.49%
NP 3,894 4,027 5,180 8,917 9,930 10,182 10,951 -49.77%
-
NP to SH 3,894 4,027 5,180 8,917 9,930 10,182 10,951 -49.77%
-
Tax Rate 0.82% 0.79% -7.38% -4.11% -3.68% -3.58% 0.04% -
Total Cost 30,795 33,262 41,755 55,402 53,475 48,266 42,947 -19.87%
-
Net Worth 95,470 91,035 90,308 89,356 96,000 64,722 92,999 1.76%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 7,978 7,978 7,978 7,978 - - - -
Div Payout % 204.89% 198.12% 154.02% 89.47% - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 95,470 91,035 90,308 89,356 96,000 64,722 92,999 1.76%
NOSH 80,227 79,856 79,919 79,782 79,999 64,722 59,999 21.35%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 11.23% 10.80% 11.04% 13.86% 15.66% 17.42% 20.32% -
ROE 4.08% 4.42% 5.74% 9.98% 10.34% 15.73% 11.78% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 43.24 46.70 58.73 80.62 79.26 90.31 89.83 -38.55%
EPS 4.85 5.04 6.48 11.18 12.41 15.73 18.25 -58.63%
DPS 10.00 10.00 9.98 10.00 0.00 0.00 0.00 -
NAPS 1.19 1.14 1.13 1.12 1.20 1.00 1.55 -16.14%
Adjusted Per Share Value based on latest NOSH - 79,782
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 5.67 6.09 7.67 10.51 10.36 9.55 8.80 -25.38%
EPS 0.64 0.66 0.85 1.46 1.62 1.66 1.79 -49.59%
DPS 1.30 1.30 1.30 1.30 0.00 0.00 0.00 -
NAPS 0.156 0.1487 0.1475 0.146 0.1568 0.1057 0.1519 1.78%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 4.08 3.80 3.98 3.90 4.20 5.10 5.40 -
P/RPS 9.44 8.14 6.78 4.84 5.30 5.65 6.01 35.08%
P/EPS 84.06 75.35 61.41 34.89 33.84 32.42 29.59 100.45%
EY 1.19 1.33 1.63 2.87 2.96 3.08 3.38 -50.10%
DY 2.45 2.63 2.51 2.56 0.00 0.00 0.00 -
P/NAPS 3.43 3.33 3.52 3.48 3.50 5.10 3.48 -0.95%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 07/01/04 31/10/03 12/08/03 05/05/03 03/03/03 21/10/02 19/07/02 -
Price 3.88 5.50 4.00 3.90 3.84 4.40 5.25 -
P/RPS 8.97 11.78 6.81 4.84 4.85 4.87 5.84 33.08%
P/EPS 79.94 109.07 61.71 34.89 30.94 27.97 28.76 97.56%
EY 1.25 0.92 1.62 2.87 3.23 3.58 3.48 -49.43%
DY 2.58 1.82 2.50 2.56 0.00 0.00 0.00 -
P/NAPS 3.26 4.82 3.54 3.48 3.20 4.40 3.39 -2.57%

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