[AURO] QoQ TTM Result on 31-May-2002 [#3]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
19-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
31-May-2002 [#3]
Profit Trend
QoQ- 28.5%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
TTM Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 64,319 63,405 58,448 53,898 41,385 46,717 54,640 11.51%
PBT 8,565 9,578 9,830 10,955 8,522 9,593 11,267 -16.74%
Tax 352 352 352 -4 0 -16 -37 -
NP 8,917 9,930 10,182 10,951 8,522 9,577 11,230 -14.28%
-
NP to SH 8,917 9,930 10,182 10,951 8,522 9,577 11,230 -14.28%
-
Tax Rate -4.11% -3.68% -3.58% 0.04% 0.00% 0.17% 0.33% -
Total Cost 55,402 53,475 48,266 42,947 32,863 37,140 43,410 17.71%
-
Net Worth 89,356 96,000 64,722 92,999 88,250 86,280 85,856 2.70%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div 7,978 - - - 60 60 60 2528.56%
Div Payout % 89.47% - - - 0.70% 0.63% 0.53% -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 89,356 96,000 64,722 92,999 88,250 86,280 85,856 2.70%
NOSH 79,782 79,999 64,722 59,999 60,034 59,917 60,039 20.93%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 13.86% 15.66% 17.42% 20.32% 20.59% 20.50% 20.55% -
ROE 9.98% 10.34% 15.73% 11.78% 9.66% 11.10% 13.08% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 80.62 79.26 90.31 89.83 68.94 77.97 91.01 -7.78%
EPS 11.18 12.41 15.73 18.25 14.20 15.98 18.70 -29.09%
DPS 10.00 0.00 0.00 0.00 0.10 0.10 0.10 2072.68%
NAPS 1.12 1.20 1.00 1.55 1.47 1.44 1.43 -15.07%
Adjusted Per Share Value based on latest NOSH - 59,999
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 10.51 10.36 9.55 8.80 6.76 7.63 8.93 11.50%
EPS 1.46 1.62 1.66 1.79 1.39 1.56 1.83 -14.01%
DPS 1.30 0.00 0.00 0.00 0.01 0.01 0.01 2489.20%
NAPS 0.146 0.1568 0.1057 0.1519 0.1442 0.1409 0.1403 2.69%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 3.90 4.20 5.10 5.40 4.02 1.54 1.70 -
P/RPS 4.84 5.30 5.65 6.01 5.83 1.98 1.87 88.83%
P/EPS 34.89 33.84 32.42 29.59 28.32 9.63 9.09 145.75%
EY 2.87 2.96 3.08 3.38 3.53 10.38 11.00 -59.26%
DY 2.56 0.00 0.00 0.00 0.02 0.06 0.06 1129.45%
P/NAPS 3.48 3.50 5.10 3.48 2.73 1.07 1.19 104.89%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 05/05/03 03/03/03 21/10/02 19/07/02 23/04/02 07/01/02 24/10/01 -
Price 3.90 3.84 4.40 5.25 5.80 1.62 1.68 -
P/RPS 4.84 4.85 4.87 5.84 8.41 2.08 1.85 90.20%
P/EPS 34.89 30.94 27.97 28.76 40.86 10.14 8.98 147.75%
EY 2.87 3.23 3.58 3.48 2.45 9.87 11.13 -59.58%
DY 2.56 0.00 0.00 0.00 0.02 0.06 0.06 1129.45%
P/NAPS 3.48 3.20 4.40 3.39 3.95 1.13 1.17 107.23%

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