[AURO] QoQ TTM Result on 31-May-2011 [#3]

Announcement Date
28-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
31-May-2011 [#3]
Profit Trend
QoQ- -2.18%
YoY- 73.91%
View:
Show?
TTM Result
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 8,364 7,265 8,446 10,907 15,501 20,888 23,503 -49.81%
PBT -5,063 -6,271 -6,834 -5,804 -5,605 -5,756 -6,246 -13.07%
Tax 70 99 -55 -152 -224 -232 -84 -
NP -4,993 -6,172 -6,889 -5,956 -5,829 -5,988 -6,330 -14.64%
-
NP to SH -4,993 -6,172 -6,889 -5,956 -5,829 -5,988 -6,330 -14.64%
-
Tax Rate - - - - - - - -
Total Cost 13,357 13,437 15,335 16,863 21,330 26,876 29,833 -41.50%
-
Net Worth 43,733 44,554 45,466 47,448 49,031 51,187 56,293 -15.50%
Dividend
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 43,733 44,554 45,466 47,448 49,031 51,187 56,293 -15.50%
NOSH 321,333 320,303 319,285 320,384 319,423 322,545 342,000 -4.07%
Ratio Analysis
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin -59.70% -84.96% -81.57% -54.61% -37.60% -28.67% -26.93% -
ROE -11.42% -13.85% -15.15% -12.55% -11.89% -11.70% -11.24% -
Per Share
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 2.60 2.27 2.65 3.40 4.85 6.48 6.87 -47.70%
EPS -1.55 -1.93 -2.16 -1.86 -1.82 -1.86 -1.85 -11.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1361 0.1391 0.1424 0.1481 0.1535 0.1587 0.1646 -11.91%
Adjusted Per Share Value based on latest NOSH - 320,384
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 1.37 1.19 1.38 1.78 2.53 3.41 3.84 -49.72%
EPS -0.82 -1.01 -1.13 -0.97 -0.95 -0.98 -1.03 -14.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0728 0.0743 0.0775 0.0801 0.0836 0.092 -15.56%
Price Multiplier on Financial Quarter End Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 29/02/12 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.13 0.13 0.12 0.13 0.105 0.10 0.18 -
P/RPS 4.99 5.73 4.54 3.82 2.16 1.54 2.62 53.71%
P/EPS -8.37 -6.75 -5.56 -6.99 -5.75 -5.39 -9.73 -9.55%
EY -11.95 -14.82 -17.98 -14.30 -17.38 -18.56 -10.28 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 0.84 0.88 0.68 0.63 1.09 -8.12%
Price Multiplier on Announcement Date
29/02/12 30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/04/12 31/01/12 28/10/11 28/07/11 28/04/11 28/01/11 28/10/10 -
Price 0.14 0.12 0.12 0.11 0.11 0.105 0.10 -
P/RPS 5.38 5.29 4.54 3.23 2.27 1.62 1.46 138.76%
P/EPS -9.01 -6.23 -5.56 -5.92 -6.03 -5.66 -5.40 40.72%
EY -11.10 -16.06 -17.98 -16.90 -16.59 -17.68 -18.51 -28.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.86 0.84 0.74 0.72 0.66 0.61 41.84%

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