[AURO] QoQ TTM Result on 30-Nov-2001 [#1]

Announcement Date
07-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
30-Nov-2001 [#1]
Profit Trend
QoQ- -14.72%
YoY--%
View:
Show?
TTM Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 58,448 53,898 41,385 46,717 54,640 52,232 39,793 29.12%
PBT 9,830 10,955 8,522 9,593 11,267 11,235 8,936 6.54%
Tax 352 -4 0 -16 -37 -52 -52 -
NP 10,182 10,951 8,522 9,577 11,230 11,183 8,884 9.49%
-
NP to SH 10,182 10,951 8,522 9,577 11,230 11,183 8,884 9.49%
-
Tax Rate -3.58% 0.04% 0.00% 0.17% 0.33% 0.46% 0.58% -
Total Cost 48,266 42,947 32,863 37,140 43,410 41,049 30,909 34.48%
-
Net Worth 64,722 92,999 88,250 86,280 85,856 88,838 86,400 -17.47%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - 60 60 60 2,463 2,403 -
Div Payout % - - 0.70% 0.63% 0.53% 22.03% 27.05% -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 64,722 92,999 88,250 86,280 85,856 88,838 86,400 -17.47%
NOSH 64,722 59,999 60,034 59,917 60,039 60,026 59,999 5.16%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 17.42% 20.32% 20.59% 20.50% 20.55% 21.41% 22.33% -
ROE 15.73% 11.78% 9.66% 11.10% 13.08% 12.59% 10.28% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 90.31 89.83 68.94 77.97 91.01 87.02 66.32 22.78%
EPS 15.73 18.25 14.20 15.98 18.70 18.63 14.81 4.08%
DPS 0.00 0.00 0.10 0.10 0.10 4.10 4.01 -
NAPS 1.00 1.55 1.47 1.44 1.43 1.48 1.44 -21.52%
Adjusted Per Share Value based on latest NOSH - 59,917
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 9.55 8.80 6.76 7.63 8.93 8.53 6.50 29.14%
EPS 1.66 1.79 1.39 1.56 1.83 1.83 1.45 9.40%
DPS 0.00 0.00 0.01 0.01 0.01 0.40 0.39 -
NAPS 0.1057 0.1519 0.1442 0.1409 0.1403 0.1451 0.1411 -17.47%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 5.10 5.40 4.02 1.54 1.70 1.70 1.76 -
P/RPS 5.65 6.01 5.83 1.98 1.87 1.95 2.65 65.42%
P/EPS 32.42 29.59 28.32 9.63 9.09 9.12 11.89 94.81%
EY 3.08 3.38 3.53 10.38 11.00 10.96 8.41 -48.71%
DY 0.00 0.00 0.02 0.06 0.06 2.41 2.28 -
P/NAPS 5.10 3.48 2.73 1.07 1.19 1.15 1.22 158.82%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 21/10/02 19/07/02 23/04/02 07/01/02 24/10/01 26/07/01 - -
Price 4.40 5.25 5.80 1.62 1.68 1.68 0.00 -
P/RPS 4.87 5.84 8.41 2.08 1.85 1.93 0.00 -
P/EPS 27.97 28.76 40.86 10.14 8.98 9.02 0.00 -
EY 3.58 3.48 2.45 9.87 11.13 11.09 0.00 -
DY 0.00 0.00 0.02 0.06 0.06 2.44 0.00 -
P/NAPS 4.40 3.39 3.95 1.13 1.17 1.14 0.00 -

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