[AURO] YoY Annualized Quarter Result on 30-Nov-2011 [#1]

Announcement Date
31-Jan-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
30-Nov-2011 [#1]
Profit Trend
QoQ- 38.64%
YoY- 40.42%
View:
Show?
Annualized Quarter Result
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Revenue 20,468 2,568 2,620 2,176 6,900 17,360 3,084 37.06%
PBT -18,416 -4,092 -3,196 -4,252 -6,504 -8,464 -6,576 18.71%
Tax 19,256 -8 0 24 -592 0 0 -
NP 840 -4,100 -3,196 -4,228 -7,096 -8,464 -6,576 -
-
NP to SH 840 -4,100 -3,196 -4,228 -7,096 -8,464 -6,576 -
-
Tax Rate - - - - - - - -
Total Cost 19,628 6,668 5,816 6,404 13,996 25,824 9,660 12.53%
-
Net Worth 43,382 48,623 52,254 44,554 51,187 56,939 80,556 -9.79%
Dividend
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Net Worth 43,382 48,623 52,254 44,554 51,187 56,939 80,556 -9.79%
NOSH 298,571 320,312 319,600 320,303 322,545 320,606 322,352 -1.26%
Ratio Analysis
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
NP Margin 4.10% -159.66% -121.98% -194.30% -102.84% -48.76% -213.23% -
ROE 1.94% -8.43% -6.12% -9.49% -13.86% -14.86% -8.16% -
Per Share
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 6.86 0.80 0.82 0.68 2.14 5.41 0.96 38.76%
EPS 0.28 -1.28 -1.00 -1.32 -2.20 -2.64 -2.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.1518 0.1635 0.1391 0.1587 0.1776 0.2499 -8.63%
Adjusted Per Share Value based on latest NOSH - 320,303
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
RPS 3.34 0.42 0.43 0.36 1.13 2.84 0.50 37.21%
EPS 0.14 -0.67 -0.52 -0.69 -1.16 -1.38 -1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0709 0.0794 0.0854 0.0728 0.0836 0.093 0.1316 -9.79%
Price Multiplier on Financial Quarter End Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.11 0.15 0.12 0.13 0.10 0.15 0.15 -
P/RPS 1.60 18.71 14.64 19.14 4.67 2.77 15.68 -31.62%
P/EPS 39.10 -11.72 -12.00 -9.85 -4.55 -5.68 -7.35 -
EY 2.56 -8.53 -8.33 -10.15 -22.00 -17.60 -13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.99 0.73 0.93 0.63 0.84 0.60 4.01%
Price Multiplier on Announcement Date
30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 CAGR
Date 30/01/15 28/01/14 31/01/13 31/01/12 28/01/11 28/01/10 22/01/09 -
Price 0.15 0.145 0.13 0.12 0.105 0.16 0.45 -
P/RPS 2.19 18.09 15.86 17.66 4.91 2.95 47.04 -40.00%
P/EPS 53.32 -11.33 -13.00 -9.09 -4.77 -6.06 -22.06 -
EY 1.88 -8.83 -7.69 -11.00 -20.95 -16.50 -4.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.96 0.80 0.86 0.66 0.90 1.80 -8.88%

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