[AURO] QoQ TTM Result on 28-Feb-2005 [#2]

Announcement Date
29-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2005
Quarter
28-Feb-2005 [#2]
Profit Trend
QoQ- -11.53%
YoY- -18.33%
View:
Show?
TTM Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 36,248 38,999 46,802 51,110 50,859 49,796 40,811 -7.59%
PBT 1,304 1,989 2,829 3,346 3,782 4,100 4,326 -55.01%
Tax 0 0 0 0 0 0 -32 -
NP 1,304 1,989 2,829 3,346 3,782 4,100 4,294 -54.78%
-
NP to SH 1,304 1,989 2,829 3,346 3,782 4,100 4,294 -54.78%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.74% -
Total Cost 34,944 37,010 43,973 47,764 47,077 45,696 36,517 -2.89%
-
Net Worth 87,556 117,800 99,052 97,068 99,873 97,917 96,324 -6.15%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 87,556 117,800 99,052 97,068 99,873 97,917 96,324 -6.15%
NOSH 280,000 380,000 319,523 313,125 322,173 315,862 321,081 -8.71%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 3.60% 5.10% 6.04% 6.55% 7.44% 8.23% 10.52% -
ROE 1.49% 1.69% 2.86% 3.45% 3.79% 4.19% 4.46% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 12.95 10.26 14.65 16.32 15.79 15.77 12.71 1.25%
EPS 0.47 0.52 0.89 1.07 1.17 1.30 1.34 -50.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3127 0.31 0.31 0.31 0.31 0.31 0.30 2.80%
Adjusted Per Share Value based on latest NOSH - 313,125
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 5.92 6.37 7.65 8.35 8.31 8.13 6.67 -7.63%
EPS 0.21 0.32 0.46 0.55 0.62 0.67 0.70 -55.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.143 0.1924 0.1618 0.1586 0.1632 0.16 0.1574 -6.19%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 0.38 0.71 0.75 0.90 0.89 0.80 0.90 -
P/RPS 2.94 6.92 5.12 5.51 5.64 5.07 7.08 -44.31%
P/EPS 81.60 135.65 84.71 84.22 75.82 61.63 67.30 13.69%
EY 1.23 0.74 1.18 1.19 1.32 1.62 1.49 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 2.29 2.42 2.90 2.87 2.58 3.00 -45.08%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 24/02/06 31/10/05 29/07/05 29/04/05 30/12/04 08/11/04 30/07/04 -
Price 0.40 0.65 0.63 0.78 0.81 0.83 0.89 -
P/RPS 3.09 6.33 4.30 4.78 5.13 5.26 7.00 -41.99%
P/EPS 85.89 124.18 71.16 72.99 69.00 63.94 66.55 18.52%
EY 1.16 0.81 1.41 1.37 1.45 1.56 1.50 -15.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.10 2.03 2.52 2.61 2.68 2.97 -42.91%

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