[AURO] YoY Quarter Result on 30-Nov-2010 [#1]

Announcement Date
28-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2011
Quarter
30-Nov-2010 [#1]
Profit Trend
QoQ- -107.49%
YoY- 16.16%
View:
Show?
Quarter Result
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 642 655 544 1,725 4,340 771 5,632 -30.34%
PBT -1,023 -799 -1,063 -1,626 -2,116 -1,644 -1,593 -7.10%
Tax -2 0 6 -148 0 0 0 -
NP -1,025 -799 -1,057 -1,774 -2,116 -1,644 -1,593 -7.07%
-
NP to SH -1,025 -799 -1,057 -1,774 -2,116 -1,644 -1,593 -7.07%
-
Tax Rate - - - - - - - -
Total Cost 1,667 1,454 1,601 3,499 6,456 2,415 7,225 -21.66%
-
Net Worth 48,623 52,254 44,554 51,187 56,939 80,556 86,308 -9.11%
Dividend
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 48,623 52,254 44,554 51,187 56,939 80,556 86,308 -9.11%
NOSH 320,312 319,600 320,303 322,545 320,606 322,352 318,600 0.08%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin -159.66% -121.98% -194.30% -102.84% -48.76% -213.23% -28.28% -
ROE -2.11% -1.53% -2.37% -3.47% -3.72% -2.04% -1.85% -
Per Share
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 0.20 0.20 0.17 0.53 1.35 0.24 1.77 -30.44%
EPS -0.32 -0.25 -0.33 -0.55 -0.66 -0.51 -0.50 -7.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1518 0.1635 0.1391 0.1587 0.1776 0.2499 0.2709 -9.19%
Adjusted Per Share Value based on latest NOSH - 322,545
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 0.10 0.11 0.09 0.28 0.71 0.13 0.92 -30.89%
EPS -0.17 -0.13 -0.17 -0.29 -0.35 -0.27 -0.26 -6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0854 0.0728 0.0836 0.093 0.1316 0.141 -9.11%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.15 0.12 0.13 0.10 0.15 0.15 0.28 -
P/RPS 74.84 58.55 76.54 18.70 11.08 62.71 15.84 29.50%
P/EPS -46.88 -48.00 -39.39 -18.18 -22.73 -29.41 -56.00 -2.91%
EY -2.13 -2.08 -2.54 -5.50 -4.40 -3.40 -1.79 2.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.73 0.93 0.63 0.84 0.60 1.03 -0.65%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 28/01/14 31/01/13 31/01/12 28/01/11 28/01/10 22/01/09 29/01/08 -
Price 0.145 0.13 0.12 0.105 0.16 0.45 0.24 -
P/RPS 72.34 63.43 70.66 19.63 11.82 188.14 13.58 32.12%
P/EPS -45.31 -52.00 -36.36 -19.09 -24.24 -88.24 -48.00 -0.95%
EY -2.21 -1.92 -2.75 -5.24 -4.13 -1.13 -2.08 1.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.80 0.86 0.66 0.90 1.80 0.89 1.26%

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