[AURO] YoY TTM Result on 30-Nov-2005 [#1]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2006
Quarter
30-Nov-2005 [#1]
Profit Trend
QoQ- -34.44%
YoY- -65.52%
View:
Show?
TTM Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 11,975 24,061 28,861 36,248 50,859 34,689 63,405 -24.23%
PBT -6,721 -9,598 -9,334 1,304 3,782 3,926 9,578 -
Tax 0 0 0 0 0 -32 352 -
NP -6,721 -9,598 -9,334 1,304 3,782 3,894 9,930 -
-
NP to SH -6,721 -9,598 -9,334 1,304 3,782 3,894 9,930 -
-
Tax Rate - - - 0.00% 0.00% 0.82% -3.68% -
Total Cost 18,696 33,659 38,195 34,944 47,077 30,795 53,475 -16.05%
-
Net Worth 80,556 86,308 90,723 87,556 99,873 95,470 96,000 -2.87%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - 7,978 - -
Div Payout % - - - - - 204.89% - -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 80,556 86,308 90,723 87,556 99,873 95,470 96,000 -2.87%
NOSH 322,352 318,600 320,124 280,000 322,173 80,227 79,999 26.11%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin -56.13% -39.89% -32.34% 3.60% 7.44% 11.23% 15.66% -
ROE -8.34% -11.12% -10.29% 1.49% 3.79% 4.08% 10.34% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 3.71 7.55 9.02 12.95 15.79 43.24 79.26 -39.93%
EPS -2.08 -3.01 -2.92 0.47 1.17 4.85 12.41 -
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 0.2499 0.2709 0.2834 0.3127 0.31 1.19 1.20 -22.99%
Adjusted Per Share Value based on latest NOSH - 280,000
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 1.96 3.93 4.71 5.92 8.31 5.67 10.36 -24.21%
EPS -1.10 -1.57 -1.52 0.21 0.62 0.64 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 1.30 0.00 -
NAPS 0.1316 0.141 0.1482 0.143 0.1632 0.156 0.1568 -2.87%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.15 0.28 0.35 0.38 0.89 4.08 4.20 -
P/RPS 4.04 3.71 3.88 2.94 5.64 9.44 5.30 -4.41%
P/EPS -7.19 -9.29 -12.00 81.60 75.82 84.06 33.84 -
EY -13.90 -10.76 -8.33 1.23 1.32 1.19 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 2.45 0.00 -
P/NAPS 0.60 1.03 1.24 1.22 2.87 3.43 3.50 -25.44%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 29/01/08 26/01/07 24/02/06 30/12/04 07/01/04 03/03/03 -
Price 0.45 0.24 0.30 0.40 0.81 3.88 3.84 -
P/RPS 12.11 3.18 3.33 3.09 5.13 8.97 4.85 16.45%
P/EPS -21.58 -7.97 -10.29 85.89 69.00 79.94 30.94 -
EY -4.63 -12.55 -9.72 1.16 1.45 1.25 3.23 -
DY 0.00 0.00 0.00 0.00 0.00 2.58 0.00 -
P/NAPS 1.80 0.89 1.06 1.28 2.61 3.26 3.20 -9.13%

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