[AURO] YoY Annualized Quarter Result on 31-May-2006 [#3]

Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
31-May-2006 [#3]
Profit Trend
QoQ- -495.47%
YoY- -292.27%
View:
Show?
Annualized Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 3,834 18,538 22,177 29,036 39,812 43,804 39,108 -32.07%
PBT -6,805 -5,806 -9,094 -4,906 2,552 4,245 3,889 -
Tax 0 0 0 0 0 0 0 -
NP -6,805 -5,806 -9,094 -4,906 2,552 4,245 3,889 -
-
NP to SH -6,805 -5,806 -9,094 -4,906 2,552 4,245 3,889 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 10,639 24,345 31,271 33,942 37,260 39,558 35,218 -18.07%
-
Net Worth 76,240 83,865 86,463 98,015 98,889 95,519 90,307 -2.78%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 76,240 83,865 86,463 98,015 98,889 95,519 90,307 -2.78%
NOSH 318,999 320,220 320,234 319,999 318,999 318,399 79,917 25.92%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin -177.47% -31.32% -41.01% -16.90% 6.41% 9.69% 9.95% -
ROE -8.93% -6.92% -10.52% -5.01% 2.58% 4.44% 4.31% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 1.20 5.79 6.93 9.07 12.48 13.76 48.94 -46.06%
EPS -2.13 -1.81 -2.84 -1.53 0.80 1.33 4.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.239 0.2619 0.27 0.3063 0.31 0.30 1.13 -22.79%
Adjusted Per Share Value based on latest NOSH - 320,776
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 0.63 3.03 3.62 4.74 6.50 7.16 6.39 -32.00%
EPS -1.11 -0.95 -1.49 -0.80 0.42 0.69 0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1245 0.137 0.1412 0.1601 0.1615 0.156 0.1475 -2.78%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 0.14 0.24 0.50 0.49 0.75 0.90 3.98 -
P/RPS 11.65 4.15 7.22 5.40 6.01 6.54 8.13 6.17%
P/EPS -6.56 -13.24 -17.61 -31.96 93.75 67.50 81.78 -
EY -15.24 -7.56 -5.68 -3.13 1.07 1.48 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.92 1.85 1.60 2.42 3.00 3.52 -25.72%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/07/09 29/07/08 24/07/07 28/07/06 29/07/05 30/07/04 12/08/03 -
Price 0.18 0.30 0.43 0.41 0.63 0.89 4.00 -
P/RPS 14.97 5.18 6.21 4.52 5.05 6.47 8.17 10.60%
P/EPS -8.44 -16.54 -15.14 -26.74 78.75 66.75 82.19 -
EY -11.85 -6.04 -6.60 -3.74 1.27 1.50 1.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.15 1.59 1.34 2.03 2.97 3.54 -22.77%

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