[AURO] QoQ TTM Result on 30-Nov-2011 [#1]

Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 10.41%
YoY- -3.07%
View:
Show?
TTM Result
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Revenue 4,008 7,725 8,364 7,265 8,446 10,907 15,501 -59.24%
PBT -3,352 -4,523 -5,063 -6,271 -6,834 -5,804 -5,605 -28.90%
Tax -15 -2 70 99 -55 -152 -224 -83.37%
NP -3,367 -4,525 -4,993 -6,172 -6,889 -5,956 -5,829 -30.52%
-
NP to SH -3,367 -4,525 -4,993 -6,172 -6,889 -5,956 -5,829 -30.52%
-
Tax Rate - - - - - - - -
Total Cost 7,375 12,250 13,357 13,437 15,335 16,863 21,330 -50.57%
-
Net Worth 51,691 54,039 43,733 44,554 45,466 47,448 49,031 3.56%
Dividend
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Net Worth 51,691 54,039 43,733 44,554 45,466 47,448 49,031 3.56%
NOSH 314,999 323,783 321,333 320,303 319,285 320,384 319,423 -0.92%
Ratio Analysis
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
NP Margin -84.01% -58.58% -59.70% -84.96% -81.57% -54.61% -37.60% -
ROE -6.51% -8.37% -11.42% -13.85% -15.15% -12.55% -11.89% -
Per Share
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 1.27 2.39 2.60 2.27 2.65 3.40 4.85 -58.90%
EPS -1.07 -1.40 -1.55 -1.93 -2.16 -1.86 -1.82 -29.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1641 0.1669 0.1361 0.1391 0.1424 0.1481 0.1535 4.53%
Adjusted Per Share Value based on latest NOSH - 320,303
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
RPS 0.65 1.26 1.37 1.19 1.38 1.78 2.53 -59.41%
EPS -0.55 -0.74 -0.82 -1.01 -1.13 -0.97 -0.95 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0844 0.0883 0.0714 0.0728 0.0743 0.0775 0.0801 3.53%
Price Multiplier on Financial Quarter End Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 -
Price 0.16 0.12 0.13 0.13 0.12 0.13 0.105 -
P/RPS 12.57 5.03 4.99 5.73 4.54 3.82 2.16 221.81%
P/EPS -14.97 -8.59 -8.37 -6.75 -5.56 -6.99 -5.75 88.70%
EY -6.68 -11.65 -11.95 -14.82 -17.98 -14.30 -17.38 -46.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.72 0.96 0.93 0.84 0.88 0.68 27.44%
Price Multiplier on Announcement Date
31/08/12 31/05/12 29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 CAGR
Date 31/10/12 30/07/12 27/04/12 31/01/12 28/10/11 28/07/11 28/04/11 -
Price 0.12 0.12 0.14 0.12 0.12 0.11 0.11 -
P/RPS 9.43 5.03 5.38 5.29 4.54 3.23 2.27 157.30%
P/EPS -11.23 -8.59 -9.01 -6.23 -5.56 -5.92 -6.03 51.08%
EY -8.91 -11.65 -11.10 -16.06 -17.98 -16.90 -16.59 -33.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 1.03 0.86 0.84 0.74 0.72 0.91%

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