[AURO] QoQ TTM Result on 31-Aug-2004 [#4]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- -4.52%
YoY- 1.81%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
TTM Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 46,802 51,110 50,859 49,796 40,811 34,009 34,689 22.07%
PBT 2,829 3,346 3,782 4,100 4,326 4,129 3,926 -19.60%
Tax 0 0 0 0 -32 -32 -32 -
NP 2,829 3,346 3,782 4,100 4,294 4,097 3,894 -19.16%
-
NP to SH 2,829 3,346 3,782 4,100 4,294 4,097 3,894 -19.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.74% 0.78% 0.82% -
Total Cost 43,973 47,764 47,077 45,696 36,517 29,912 30,795 26.77%
-
Net Worth 99,052 97,068 99,873 97,917 96,324 96,102 95,470 2.48%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - 7,978 -
Div Payout % - - - - - - 204.89% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 99,052 97,068 99,873 97,917 96,324 96,102 95,470 2.48%
NOSH 319,523 313,125 322,173 315,862 321,081 80,085 80,227 151.04%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 6.04% 6.55% 7.44% 8.23% 10.52% 12.05% 11.23% -
ROE 2.86% 3.45% 3.79% 4.19% 4.46% 4.26% 4.08% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 14.65 16.32 15.79 15.77 12.71 42.47 43.24 -51.36%
EPS 0.89 1.07 1.17 1.30 1.34 5.12 4.85 -67.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 0.31 0.31 0.31 0.31 0.30 1.20 1.19 -59.17%
Adjusted Per Share Value based on latest NOSH - 315,862
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 7.65 8.35 8.31 8.13 6.67 5.56 5.67 22.07%
EPS 0.46 0.55 0.62 0.67 0.70 0.67 0.64 -19.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.30 -
NAPS 0.1618 0.1586 0.1632 0.16 0.1574 0.157 0.156 2.46%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.75 0.90 0.89 0.80 0.90 4.28 4.08 -
P/RPS 5.12 5.51 5.64 5.07 7.08 10.08 9.44 -33.46%
P/EPS 84.71 84.22 75.82 61.63 67.30 83.66 84.06 0.51%
EY 1.18 1.19 1.32 1.62 1.49 1.20 1.19 -0.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 2.42 2.90 2.87 2.58 3.00 3.57 3.43 -20.73%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 29/07/05 29/04/05 30/12/04 08/11/04 30/07/04 05/04/04 07/01/04 -
Price 0.63 0.78 0.81 0.83 0.89 4.00 3.88 -
P/RPS 4.30 4.78 5.13 5.26 7.00 9.42 8.97 -38.72%
P/EPS 71.16 72.99 69.00 63.94 66.55 78.19 79.94 -7.45%
EY 1.41 1.37 1.45 1.56 1.50 1.28 1.25 8.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.58 -
P/NAPS 2.03 2.52 2.61 2.68 2.97 3.33 3.26 -27.05%

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