[AURO] YoY TTM 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- -3.3%
YoY- -60.79%
View:
Show?
TTM Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 28,861 36,248 50,859 34,689 63,405 46,717 26,164 1.64%
PBT -9,334 1,304 3,782 3,926 9,578 9,593 6,118 -
Tax 0 0 0 -32 352 -16 -36 -
NP -9,334 1,304 3,782 3,894 9,930 9,577 6,082 -
-
NP to SH -9,334 1,304 3,782 3,894 9,930 9,577 6,082 -
-
Tax Rate - 0.00% 0.00% 0.82% -3.68% 0.17% 0.59% -
Total Cost 38,195 34,944 47,077 30,795 53,475 37,140 20,082 11.30%
-
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 - - - 7,978 - 60 2,403 -
Div Payout % - - - 204.89% - 0.63% 39.52% -
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 -32.34% 3.60% 7.44% 11.23% 15.66% 20.50% 23.25% -
ROE -10.29% 1.49% 3.79% 4.08% 10.34% 11.10% 8.01% -
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 9.02 12.95 15.79 43.24 79.26 77.97 47.90 -24.28%
EPS -2.92 0.47 1.17 4.85 12.41 15.98 11.13 -
DPS 0.00 0.00 0.00 10.00 0.00 0.10 4.40 -
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 4.71 5.92 8.31 5.67 10.36 7.63 4.27 1.64%
EPS -1.52 0.21 0.62 0.64 1.62 1.56 0.99 -
DPS 0.00 0.00 0.00 1.30 0.00 0.01 0.39 -
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 3.88 2.94 5.64 9.44 5.30 1.98 4.74 -3.28%
P/EPS -12.00 81.60 75.82 84.06 33.84 9.63 20.39 -
EY -8.33 1.23 1.32 1.19 2.96 10.38 4.91 -
DY 0.00 0.00 0.00 2.45 0.00 0.06 1.94 -
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 - -
Price 0.30 0.40 0.81 3.88 3.84 1.62 0.00 -
P/RPS 3.33 3.09 5.13 8.97 4.85 2.08 0.00 -
P/EPS -10.29 85.89 69.00 79.94 30.94 10.14 0.00 -
EY -9.72 1.16 1.45 1.25 3.23 9.87 0.00 -
DY 0.00 0.00 0.00 2.58 0.00 0.06 0.00 -
P/NAPS 1.06 1.28 2.61 3.26 3.20 1.13 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