[AURO] YoY Annualized Quarter Result on 31-May-2009 [#3]

Announcement Date
29-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 3.0%
YoY- -17.2%
View:
Show?
Annualized Quarter Result
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 4,166 5,126 21,921 3,834 18,538 22,177 29,036 -27.62%
PBT -3,629 -6,710 -7,301 -6,805 -5,806 -9,094 -4,906 -4.89%
Tax 0 -92 0 0 0 0 0 -
NP -3,629 -6,802 -7,301 -6,805 -5,806 -9,094 -4,906 -4.89%
-
NP to SH -3,629 -6,802 -7,301 -6,805 -5,806 -9,094 -4,906 -4.89%
-
Tax Rate - - - - - - - -
Total Cost 7,795 11,929 29,222 10,639 24,345 31,271 33,942 -21.72%
-
Net Worth 53,447 47,522 53,511 76,240 83,865 86,463 98,015 -9.60%
Dividend
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 53,447 47,522 53,511 76,240 83,865 86,463 98,015 -9.60%
NOSH 320,235 320,880 320,233 318,999 320,220 320,234 319,999 0.01%
Ratio Analysis
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin -87.10% -132.69% -33.31% -177.47% -31.32% -41.01% -16.90% -
ROE -6.79% -14.31% -13.64% -8.93% -6.92% -10.52% -5.01% -
Per Share
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 1.30 1.60 6.85 1.20 5.79 6.93 9.07 -27.63%
EPS -1.13 -2.12 -2.28 -2.13 -1.81 -2.84 -1.53 -4.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1669 0.1481 0.1671 0.239 0.2619 0.27 0.3063 -9.61%
Adjusted Per Share Value based on latest NOSH - 319,400
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 0.68 0.84 3.58 0.63 3.03 3.62 4.74 -27.62%
EPS -0.59 -1.11 -1.19 -1.11 -0.95 -1.49 -0.80 -4.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0873 0.0776 0.0874 0.1245 0.137 0.1412 0.1601 -9.60%
Price Multiplier on Financial Quarter End Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 0.12 0.13 0.14 0.14 0.24 0.50 0.49 -
P/RPS 9.22 8.14 2.05 11.65 4.15 7.22 5.40 9.31%
P/EPS -10.59 -6.13 -6.14 -6.56 -13.24 -17.61 -31.96 -16.80%
EY -9.44 -16.31 -16.29 -15.24 -7.56 -5.68 -3.13 20.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.88 0.84 0.59 0.92 1.85 1.60 -12.45%
Price Multiplier on Announcement Date
31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 30/07/12 28/07/11 29/07/10 29/07/09 29/07/08 24/07/07 28/07/06 -
Price 0.12 0.11 0.18 0.18 0.30 0.43 0.41 -
P/RPS 9.22 6.88 2.63 14.97 5.18 6.21 4.52 12.60%
P/EPS -10.59 -5.19 -7.89 -8.44 -16.54 -15.14 -26.74 -14.29%
EY -9.44 -19.27 -12.67 -11.85 -6.04 -6.60 -3.74 16.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.74 1.08 0.75 1.15 1.59 1.34 -9.82%

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