[AURO] QoQ TTM Result on 31-May-2009 [#3]

Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- -10.19%
YoY- 8.41%
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 15,476 10,930 7,361 6,579 8,016 11,975 16,836 -5.47%
PBT -22,888 -22,932 -22,460 -7,420 -6,734 -6,721 -6,670 128.01%
Tax 0 0 0 0 0 0 0 -
NP -22,888 -22,932 -22,460 -7,420 -6,734 -6,721 -6,670 128.01%
-
NP to SH -22,888 -22,932 -22,460 -7,420 -6,734 -6,721 -6,670 128.01%
-
Tax Rate - - - - - - - -
Total Cost 38,364 33,862 29,821 13,999 14,750 18,696 23,506 38.74%
-
Net Worth 54,887 56,939 59,173 76,336 78,416 80,556 81,937 -23.49%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 54,887 56,939 59,173 76,336 78,416 80,556 81,937 -23.49%
NOSH 319,298 320,606 320,202 319,400 321,379 322,352 321,449 -0.44%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin -147.89% -209.81% -305.12% -112.78% -84.01% -56.13% -39.62% -
ROE -41.70% -40.27% -37.96% -9.72% -8.59% -8.34% -8.14% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 4.85 3.41 2.30 2.06 2.49 3.71 5.24 -5.03%
EPS -7.17 -7.15 -7.01 -2.32 -2.10 -2.08 -2.07 129.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.1776 0.1848 0.239 0.244 0.2499 0.2549 -23.15%
Adjusted Per Share Value based on latest NOSH - 319,400
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 2.53 1.79 1.20 1.07 1.31 1.96 2.75 -5.42%
EPS -3.74 -3.75 -3.67 -1.21 -1.10 -1.10 -1.09 128.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.093 0.0967 0.1247 0.1281 0.1316 0.1339 -23.49%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.16 0.15 0.25 0.14 0.45 0.15 0.14 -
P/RPS 3.30 4.40 10.87 6.80 18.04 4.04 2.67 15.21%
P/EPS -2.23 -2.10 -3.56 -6.03 -21.48 -7.19 -6.75 -52.30%
EY -44.80 -47.68 -28.06 -16.59 -4.66 -13.90 -14.82 109.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.84 1.35 0.59 1.84 0.60 0.55 42.06%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 28/04/10 28/01/10 30/10/09 29/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.16 0.16 0.19 0.18 0.12 0.45 0.14 -
P/RPS 3.30 4.69 8.26 8.74 4.81 12.11 2.67 15.21%
P/EPS -2.23 -2.24 -2.71 -7.75 -5.73 -21.58 -6.75 -52.30%
EY -44.80 -44.70 -36.92 -12.91 -17.46 -4.63 -14.82 109.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.90 1.03 0.75 0.49 1.80 0.55 42.06%

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