[AURO] YoY Quarter Result on 30-Nov-2003 [#1]

Announcement Date
07-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
30-Nov-2003 [#1]
Profit Trend
QoQ- -4.59%
YoY- -11.16%
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 5,584 8,264 11,015 9,952 12,552 7,595 15,518 -15.65%
PBT -2,561 56 741 1,059 1,192 1,444 3,118 -
Tax 0 0 0 0 0 0 -21 -
NP -2,561 56 741 1,059 1,192 1,444 3,097 -
-
NP to SH -2,561 56 741 1,059 1,192 1,444 3,097 -
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% 0.00% 0.67% -
Total Cost 8,145 8,208 10,274 8,893 11,360 6,151 12,421 -6.78%
-
Net Worth 90,723 87,556 99,873 95,470 96,000 86,280 75,922 3.01%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 90,723 87,556 99,873 95,470 96,000 86,280 75,922 3.01%
NOSH 320,124 280,000 322,173 80,227 79,999 59,917 54,620 34.25%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin -45.86% 0.68% 6.73% 10.64% 9.50% 19.01% 19.96% -
ROE -2.82% 0.06% 0.74% 1.11% 1.24% 1.67% 4.08% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 1.74 2.95 3.42 12.40 15.69 12.68 28.41 -37.20%
EPS -0.80 0.02 0.23 1.32 1.49 2.41 5.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2834 0.3127 0.31 1.19 1.20 1.44 1.39 -23.27%
Adjusted Per Share Value based on latest NOSH - 80,227
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 0.91 1.35 1.80 1.63 2.05 1.24 2.54 -15.71%
EPS -0.42 0.01 0.12 0.17 0.19 0.24 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.143 0.1632 0.156 0.1568 0.1409 0.124 3.01%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.35 0.38 0.89 4.08 4.20 1.54 2.27 -
P/RPS 20.07 12.88 26.03 32.89 26.77 12.15 7.99 16.58%
P/EPS -43.75 1,900.00 386.96 309.09 281.88 63.90 40.04 -
EY -2.29 0.05 0.26 0.32 0.35 1.56 2.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.22 2.87 3.43 3.50 1.07 1.63 -4.45%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 26/01/07 24/02/06 30/12/04 07/01/04 03/03/03 07/01/02 19/01/01 -
Price 0.30 0.40 0.81 3.88 3.84 1.62 1.90 -
P/RPS 17.20 13.55 23.69 31.28 24.47 12.78 6.69 17.03%
P/EPS -37.50 2,000.00 352.17 293.94 257.72 67.22 33.51 -
EY -2.67 0.05 0.28 0.34 0.39 1.49 2.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.28 2.61 3.26 3.20 1.13 1.37 -4.18%

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