[AURO] YoY Cumulative Quarter Result on 31-Aug-2003 [#4]

Announcement Date
31-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
31-Aug-2003 [#4]
Profit Trend
QoQ- 38.02%
YoY- -54.51%
View:
Show?
Cumulative Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 31,531 38,998 49,796 37,289 58,468 54,640 56,415 -9.23%
PBT -6,777 1,975 4,100 4,026 9,399 11,267 11,475 -
Tax 0 0 0 0 -548 -37 -180 -
NP -6,777 1,975 4,100 4,026 8,851 11,230 11,295 -
-
NP to SH -6,777 1,975 4,100 4,026 8,851 11,230 11,295 -
-
Tax Rate - 0.00% 0.00% 0.00% 5.83% 0.33% 1.57% -
Total Cost 38,308 37,023 45,696 33,263 49,617 43,410 45,120 -2.68%
-
Net Worth 93,096 98,749 99,296 93,646 75,699 81,974 63,390 6.61%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - 5,732 2,401 -
Div Payout % - - - - - 51.05% 21.26% -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 93,096 98,749 99,296 93,646 75,699 81,974 63,390 6.61%
NOSH 319,478 318,548 320,312 80,039 64,700 57,325 48,022 37.12%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin -21.49% 5.06% 8.23% 10.80% 15.14% 20.55% 20.02% -
ROE -7.28% 2.00% 4.13% 4.30% 11.69% 13.70% 17.82% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 9.87 12.24 15.55 46.59 90.37 95.32 117.48 -33.80%
EPS -2.12 0.62 1.28 5.03 13.68 19.59 23.52 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 5.00 -
NAPS 0.2914 0.31 0.31 1.17 1.17 1.43 1.32 -22.24%
Adjusted Per Share Value based on latest NOSH - 79,856
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 5.15 6.37 8.13 6.09 9.55 8.93 9.22 -9.24%
EPS -1.11 0.32 0.67 0.66 1.45 1.83 1.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.94 0.39 -
NAPS 0.1521 0.1613 0.1622 0.153 0.1237 0.1339 0.1036 6.60%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 - -
Price 0.26 0.71 0.80 3.80 5.10 1.70 0.00 -
P/RPS 2.63 5.80 5.15 8.16 5.64 1.78 0.00 -
P/EPS -12.26 114.52 62.50 75.55 37.28 8.68 0.00 -
EY -8.16 0.87 1.60 1.32 2.68 11.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 0.89 2.29 2.58 3.25 4.36 1.19 0.00 -
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 31/10/05 08/11/04 31/10/03 21/10/02 24/10/01 30/10/00 -
Price 0.25 0.65 0.83 5.50 4.40 1.68 0.00 -
P/RPS 2.53 5.31 5.34 11.81 4.87 1.76 0.00 -
P/EPS -11.79 104.84 64.84 109.34 32.16 8.58 0.00 -
EY -8.49 0.95 1.54 0.91 3.11 11.66 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 5.95 0.00 -
P/NAPS 0.86 2.10 2.68 4.70 3.76 1.17 0.00 -

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

Post a Comment