[AURO] QoQ TTM Result on 31-May-2004 [#3]

Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 4.81%
YoY- -17.1%
View:
Show?
TTM Result
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 51,110 50,859 49,796 40,811 34,009 34,689 37,289 23.41%
PBT 3,346 3,782 4,100 4,326 4,129 3,926 4,059 -12.09%
Tax 0 0 0 -32 -32 -32 -32 -
NP 3,346 3,782 4,100 4,294 4,097 3,894 4,027 -11.62%
-
NP to SH 3,346 3,782 4,100 4,294 4,097 3,894 4,027 -11.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.74% 0.78% 0.82% 0.79% -
Total Cost 47,764 47,077 45,696 36,517 29,912 30,795 33,262 27.31%
-
Net Worth 97,068 99,873 97,917 96,324 96,102 95,470 91,035 4.37%
Dividend
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - - - 7,978 7,978 -
Div Payout % - - - - - 204.89% 198.12% -
Equity
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 97,068 99,873 97,917 96,324 96,102 95,470 91,035 4.37%
NOSH 313,125 322,173 315,862 321,081 80,085 80,227 79,856 148.86%
Ratio Analysis
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 6.55% 7.44% 8.23% 10.52% 12.05% 11.23% 10.80% -
ROE 3.45% 3.79% 4.19% 4.46% 4.26% 4.08% 4.42% -
Per Share
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 16.32 15.79 15.77 12.71 42.47 43.24 46.70 -50.41%
EPS 1.07 1.17 1.30 1.34 5.12 4.85 5.04 -64.44%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 0.31 0.31 0.31 0.30 1.20 1.19 1.14 -58.06%
Adjusted Per Share Value based on latest NOSH - 321,081
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 8.35 8.31 8.13 6.67 5.56 5.67 6.09 23.44%
EPS 0.55 0.62 0.67 0.70 0.67 0.64 0.66 -11.45%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 1.30 -
NAPS 0.1586 0.1632 0.16 0.1574 0.157 0.156 0.1487 4.39%
Price Multiplier on Financial Quarter End Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 0.90 0.89 0.80 0.90 4.28 4.08 3.80 -
P/RPS 5.51 5.64 5.07 7.08 10.08 9.44 8.14 -22.92%
P/EPS 84.22 75.82 61.63 67.30 83.66 84.06 75.35 7.70%
EY 1.19 1.32 1.62 1.49 1.20 1.19 1.33 -7.15%
DY 0.00 0.00 0.00 0.00 0.00 2.45 2.63 -
P/NAPS 2.90 2.87 2.58 3.00 3.57 3.43 3.33 -8.81%
Price Multiplier on Announcement Date
28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 29/04/05 30/12/04 08/11/04 30/07/04 05/04/04 07/01/04 31/10/03 -
Price 0.78 0.81 0.83 0.89 4.00 3.88 5.50 -
P/RPS 4.78 5.13 5.26 7.00 9.42 8.97 11.78 -45.22%
P/EPS 72.99 69.00 63.94 66.55 78.19 79.94 109.07 -23.51%
EY 1.37 1.45 1.56 1.50 1.28 1.25 0.92 30.43%
DY 0.00 0.00 0.00 0.00 0.00 2.58 1.82 -
P/NAPS 2.52 2.61 2.68 2.97 3.33 3.26 4.82 -35.12%

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