[AURO] YoY Annualized Quarter Result on 29-Feb-2008 [#2]

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Annualized Quarter Result
Revenue	5,272	21,278	3,506	22,688	20,522	30,674	39,594	-28.52%
YoY %	-75.22%	506.90%	-84.55%	10.55%	-33.10%	-22.53%	-	-
Horiz. %	13.32%	53.74%	8.85%	57.30%	51.83%	77.47%	100.00%	-
PBT	-6,590	-7,874	-7,016	-6,888	-9,518	-824	2,486	-
YoY %	16.31%	-12.23%	-1.86%	27.63%	-1,055.10%	-133.15%	-	-
Horiz. %	-265.08%	-316.73%	-282.22%	-277.07%	-382.86%	-33.15%	100.00%	-
Tax	-280	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NP	-6,870	-7,874	-7,016	-6,888	-9,518	-824	2,486	-
YoY %	12.75%	-12.23%	-1.86%	27.63%	-1,055.10%	-133.15%	-	-
Horiz. %	-276.35%	-316.73%	-282.22%	-277.07%	-382.86%	-33.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,870	-7,874	-7,016	-6,888	-9,518	-824	2,486	-
YoY %	12.75%	-12.23%	-1.86%	27.63%	-1,055.10%	-133.15%	-	-
Horiz. %	-276.35%	-316.73%	-282.22%	-277.07%	-382.86%	-33.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	-	-	0.00%	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	12,142	29,152	10,522	29,576	30,040	31,498	37,108	-16.98%
YoY %	-58.35%	177.06%	-64.42%	-1.54%	-4.63%	-15.12%	-	-
Horiz. %	32.72%	78.56%	28.36%	79.70%	80.95%	84.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,277	55,021	77,813	84,537	88,312	99,672	98,802	-10.94%
YoY %	-10.44%	-29.29%	-7.95%	-4.27%	-11.40%	0.88%	-	-
Horiz. %	49.87%	55.69%	78.76%	85.56%	89.38%	100.88%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Equity
Net Worth	49,277	55,021	77,813	84,537	88,312	99,672	98,802	-10.94%
YoY %	-10.44%	-29.29%	-7.95%	-4.27%	-11.40%	0.88%	-	-
Horiz. %	49.87%	55.69%	78.76%	85.56%	89.38%	100.88%	100.00%	-
NOSH	321,028	320,081	318,909	318,888	319,395	316,923	318,717	0.12%
YoY %	0.30%	0.37%	0.01%	-0.16%	0.78%	-0.56%	-	-
Horiz. %	100.73%	100.43%	100.06%	100.05%	100.21%	99.44%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Ratio Analysis
NP Margin	-130.31%	-37.01%	-200.11%	-30.36%	-46.38%	-2.69%	6.28%	-
YoY %	-252.09%	81.51%	-559.12%	34.54%	-1,624.16%	-142.83%	-	-
Horiz. %	-2,075.00%	-589.33%	-3,186.46%	-483.44%	-738.54%	-42.83%	100.00%	-
ROE	-13.94%	-14.31%	-9.02%	-8.15%	-10.78%	-0.83%	2.52%	-
YoY %	2.59%	-58.65%	-10.67%	24.40%	-1,198.80%	-132.94%	-	-
Horiz. %	-553.17%	-567.86%	-357.94%	-323.41%	-427.78%	-32.94%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Per Share
RPS	1.64	6.65	1.10	7.11	6.43	9.68	12.42	-28.62%
YoY %	-75.34%	504.55%	-84.53%	10.58%	-33.57%	-22.06%	-	-
Horiz. %	13.20%	53.54%	8.86%	57.25%	51.77%	77.94%	100.00%	-
EPS	-2.14	-2.46	-2.20	-2.16	-2.98	-0.26	0.78	-
YoY %	13.01%	-11.82%	-1.85%	27.52%	-1,046.15%	-133.33%	-	-
Horiz. %	-274.36%	-315.38%	-282.05%	-276.92%	-382.05%	-33.33%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1535	0.1719	0.244	0.2651	0.2765	0.3145	0.31	-11.04%
YoY %	-10.70%	-29.55%	-7.96%	-4.12%	-12.08%	1.45%	-	-
Horiz. %	49.52%	55.45%	78.71%	85.52%	89.19%	101.45%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Adjusted Per Share Value based on latest NOSH - 319,137
RPS	0.86	3.48	0.57	3.71	3.35	5.01	6.47	-28.55%
YoY %	-75.29%	510.53%	-84.64%	10.75%	-33.13%	-22.57%	-	-
Horiz. %	13.29%	53.79%	8.81%	57.34%	51.78%	77.43%	100.00%	-
EPS	-1.12	-1.29	-1.15	-1.13	-1.55	-0.13	0.41	-
YoY %	13.18%	-12.17%	-1.77%	27.10%	-1,092.31%	-131.71%	-	-
Horiz. %	-273.17%	-314.63%	-280.49%	-275.61%	-378.05%	-31.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0805	0.0899	0.1271	0.1381	0.1443	0.1628	0.1614	-10.94%
YoY %	-10.46%	-29.27%	-7.97%	-4.30%	-11.36%	0.87%	-	-
Horiz. %	49.88%	55.70%	78.75%	85.56%	89.41%	100.87%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	-
Price	0.105	0.16	0.45	0.22	0.31	0.41	0.90	-
P/RPS	6.39	2.41	40.93	3.09	4.82	4.24	7.24	-2.05%
YoY %	165.15%	-94.11%	1,224.60%	-35.89%	13.68%	-41.44%	-	-
Horiz. %	88.26%	33.29%	565.33%	42.68%	66.57%	58.56%	100.00%	-
P/EPS	-4.91	-6.50	-20.45	-10.19	-10.40	-157.69	115.38	-
YoY %	24.46%	68.22%	-100.69%	2.02%	93.40%	-236.67%	-	-
Horiz. %	-4.26%	-5.63%	-17.72%	-8.83%	-9.01%	-136.67%	100.00%	-
EY	-20.38	-15.38	-4.89	-9.82	-9.61	-0.63	0.87	-
YoY %	-32.51%	-214.52%	50.20%	-2.19%	-1,425.40%	-172.41%	-	-
Horiz. %	-2,342.53%	-1,767.82%	-562.07%	-1,128.74%	-1,104.60%	-72.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.68	0.93	1.84	0.83	1.12	1.30	2.90	-21.46%
YoY %	-26.88%	-49.46%	121.69%	-25.89%	-13.85%	-55.17%	-	-
Horiz. %	23.45%	32.07%	63.45%	28.62%	38.62%	44.83%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Announcement Date
Date	28/04/11	28/04/10	29/04/09	24/04/08	25/04/07	27/04/06	29/04/05	-
Price	0.11	0.16	0.12	0.22	0.40	0.41	0.78	-
P/RPS	6.70	2.41	10.92	3.09	6.23	4.24	6.28	1.08%
YoY %	178.01%	-77.93%	253.40%	-50.40%	46.93%	-32.48%	-	-
Horiz. %	106.69%	38.38%	173.89%	49.20%	99.20%	67.52%	100.00%	-
P/EPS	-5.14	-6.50	-5.45	-10.19	-13.42	-157.69	100.00	-
YoY %	20.92%	-19.27%	46.52%	24.07%	91.49%	-257.69%	-	-
Horiz. %	-5.14%	-6.50%	-5.45%	-10.19%	-13.42%	-157.69%	100.00%	-
EY	-19.45	-15.38	-18.33	-9.82	-7.45	-0.63	1.00	-
YoY %	-26.46%	16.09%	-86.66%	-31.81%	-1,082.54%	-163.00%	-	-
Horiz. %	-1,945.00%	-1,538.00%	-1,833.00%	-982.00%	-745.00%	-63.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.72	0.93	0.49	0.83	1.45	1.30	2.52	-18.83%
YoY %	-22.58%	89.80%	-40.96%	-42.76%	11.54%	-48.41%	-	-
Horiz. %	28.57%	36.90%	19.44%	32.94%	57.54%	51.59%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos