[AURO] YoY Annualized Quarter Result on 28-Feb-2007 [#2]

Announcement Date
26-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2007
Quarter
28-Feb-2007 [#2]
Profit Trend
QoQ- 7.09%
YoY- -1055.1%
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 21,278 3,506 22,688 20,522 30,674 39,594 36,966 -8.79%
PBT -7,874 -7,016 -6,888 -9,518 -824 2,486 3,992 -
Tax 0 0 0 0 0 0 0 -
NP -7,874 -7,016 -6,888 -9,518 -824 2,486 3,992 -
-
NP to SH -7,874 -7,016 -6,888 -9,518 -824 2,486 3,992 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 29,152 10,522 29,576 30,040 31,498 37,108 32,974 -2.03%
-
Net Worth 55,021 77,813 84,537 88,312 99,672 98,802 95,808 -8.82%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 55,021 77,813 84,537 88,312 99,672 98,802 95,808 -8.82%
NOSH 320,081 318,909 318,888 319,395 316,923 318,717 79,840 26.02%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin -37.01% -200.11% -30.36% -46.38% -2.69% 6.28% 10.80% -
ROE -14.31% -9.02% -8.15% -10.78% -0.83% 2.52% 4.17% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 6.65 1.10 7.11 6.43 9.68 12.42 46.30 -27.62%
EPS -2.46 -2.20 -2.16 -2.98 -0.26 0.78 5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1719 0.244 0.2651 0.2765 0.3145 0.31 1.20 -27.65%
Adjusted Per Share Value based on latest NOSH - 318,550
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 3.48 0.57 3.71 3.35 5.01 6.47 6.04 -8.77%
EPS -1.29 -1.15 -1.13 -1.55 -0.13 0.41 0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.1271 0.1381 0.1443 0.1628 0.1614 0.1565 -8.82%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.16 0.45 0.22 0.31 0.41 0.90 4.28 -
P/RPS 2.41 40.93 3.09 4.82 4.24 7.24 9.24 -20.05%
P/EPS -6.50 -20.45 -10.19 -10.40 -157.69 115.38 85.60 -
EY -15.38 -4.89 -9.82 -9.61 -0.63 0.87 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.84 0.83 1.12 1.30 2.90 3.57 -20.07%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 28/04/10 29/04/09 24/04/08 25/04/07 27/04/06 29/04/05 05/04/04 -
Price 0.16 0.12 0.22 0.40 0.41 0.78 4.00 -
P/RPS 2.41 10.92 3.09 6.23 4.24 6.28 8.64 -19.16%
P/EPS -6.50 -5.45 -10.19 -13.42 -157.69 100.00 80.00 -
EY -15.38 -18.33 -9.82 -7.45 -0.63 1.00 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.49 0.83 1.45 1.30 2.52 3.33 -19.14%

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