[AURO] QoQ TTM Result on 31-May-2001 [#3]

Announcement Date
26-Jul-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2001
Quarter
31-May-2001 [#3]
Profit Trend
QoQ- 25.88%
YoY--%
View:
Show?
TTM Result
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Revenue 41,385 46,717 54,640 52,232 39,793 26,164 10,646 147.84%
PBT 8,522 9,593 11,267 11,235 8,936 6,118 3,000 100.96%
Tax 0 -16 -37 -52 -52 -36 -15 -
NP 8,522 9,577 11,230 11,183 8,884 6,082 2,985 101.63%
-
NP to SH 8,522 9,577 11,230 11,183 8,884 6,082 2,985 101.63%
-
Tax Rate 0.00% 0.17% 0.33% 0.46% 0.58% 0.59% 0.50% -
Total Cost 32,863 37,140 43,410 41,049 30,909 20,082 7,661 164.71%
-
Net Worth 88,250 86,280 85,856 88,838 86,400 75,922 62,968 25.31%
Dividend
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Div 60 60 60 2,463 2,403 2,403 2,403 -91.51%
Div Payout % 0.70% 0.63% 0.53% 22.03% 27.05% 39.52% 80.52% -
Equity
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Net Worth 88,250 86,280 85,856 88,838 86,400 75,922 62,968 25.31%
NOSH 60,034 59,917 60,039 60,026 59,999 54,620 48,067 16.02%
Ratio Analysis
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
NP Margin 20.59% 20.50% 20.55% 21.41% 22.33% 23.25% 28.04% -
ROE 9.66% 11.10% 13.08% 12.59% 10.28% 8.01% 4.74% -
Per Share
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 68.94 77.97 91.01 87.02 66.32 47.90 22.15 113.61%
EPS 14.20 15.98 18.70 18.63 14.81 11.13 6.21 73.82%
DPS 0.10 0.10 0.10 4.10 4.01 4.40 5.00 -92.68%
NAPS 1.47 1.44 1.43 1.48 1.44 1.39 1.31 8.00%
Adjusted Per Share Value based on latest NOSH - 60,026
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
RPS 6.76 7.63 8.93 8.53 6.50 4.27 1.74 147.74%
EPS 1.39 1.56 1.83 1.83 1.45 0.99 0.49 100.77%
DPS 0.01 0.01 0.01 0.40 0.39 0.39 0.39 -91.36%
NAPS 0.1442 0.1409 0.1403 0.1451 0.1411 0.124 0.1029 25.30%
Price Multiplier on Financial Quarter End Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 - -
Price 4.02 1.54 1.70 1.70 1.76 2.27 0.00 -
P/RPS 5.83 1.98 1.87 1.95 2.65 4.74 0.00 -
P/EPS 28.32 9.63 9.09 9.12 11.89 20.39 0.00 -
EY 3.53 10.38 11.00 10.96 8.41 4.91 0.00 -
DY 0.02 0.06 0.06 2.41 2.28 1.94 0.00 -
P/NAPS 2.73 1.07 1.19 1.15 1.22 1.63 0.00 -
Price Multiplier on Announcement Date
28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 CAGR
Date 23/04/02 07/01/02 24/10/01 26/07/01 - - - -
Price 5.80 1.62 1.68 1.68 0.00 0.00 0.00 -
P/RPS 8.41 2.08 1.85 1.93 0.00 0.00 0.00 -
P/EPS 40.86 10.14 8.98 9.02 0.00 0.00 0.00 -
EY 2.45 9.87 11.13 11.09 0.00 0.00 0.00 -
DY 0.02 0.06 0.06 2.44 0.00 0.00 0.00 -
P/NAPS 3.95 1.13 1.17 1.14 0.00 0.00 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