[AURO] YoY TTM 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- -22.26%
YoY- -60.45%
View:
Show?
TTM Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 31,541 38,999 49,796 37,289 58,448 54,640 10,646 19.83%
PBT -6,717 1,989 4,100 4,059 9,830 11,267 3,000 -
Tax 0 0 0 -32 352 -37 -15 -
NP -6,717 1,989 4,100 4,027 10,182 11,230 2,985 -
-
NP to SH -6,717 1,989 4,100 4,027 10,182 11,230 2,985 -
-
Tax Rate - 0.00% 0.00% 0.79% -3.58% 0.33% 0.50% -
Total Cost 38,258 37,010 45,696 33,262 48,266 43,410 7,661 30.72%
-
Net Worth 95,042 117,800 97,917 91,035 64,722 85,856 62,968 7.09%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - 7,978 - 60 2,403 -
Div Payout % - - - 198.12% - 0.53% 80.52% -
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 95,042 117,800 97,917 91,035 64,722 85,856 62,968 7.09%
NOSH 319,255 380,000 315,862 79,856 64,722 60,039 48,067 37.08%
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 -21.30% 5.10% 8.23% 10.80% 17.42% 20.55% 28.04% -
ROE -7.07% 1.69% 4.19% 4.42% 15.73% 13.08% 4.74% -
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 9.88 10.26 15.77 46.70 90.31 91.01 22.15 -12.58%
EPS -2.10 0.52 1.30 5.04 15.73 18.70 6.21 -
DPS 0.00 0.00 0.00 10.00 0.00 0.10 5.00 -
NAPS 0.2977 0.31 0.31 1.14 1.00 1.43 1.31 -21.87%
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 1.74 19.81%
EPS -1.10 0.32 0.67 0.66 1.66 1.83 0.49 -
DPS 0.00 0.00 0.00 1.30 0.00 0.01 0.39 -
NAPS 0.1553 0.1924 0.16 0.1487 0.1057 0.1403 0.1029 7.09%
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 6.92 5.07 8.14 5.65 1.87 0.00 -
P/EPS -12.36 135.65 61.63 75.35 32.42 9.09 0.00 -
EY -8.09 0.74 1.62 1.33 3.08 11.00 0.00 -
DY 0.00 0.00 0.00 2.63 0.00 0.06 0.00 -
P/NAPS 0.87 2.29 2.58 3.33 5.10 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 - -
Price 0.25 0.65 0.83 5.50 4.40 1.68 0.00 -
P/RPS 2.53 6.33 5.26 11.78 4.87 1.85 0.00 -
P/EPS -11.88 124.18 63.94 109.07 27.97 8.98 0.00 -
EY -8.42 0.81 1.56 0.92 3.58 11.13 0.00 -
DY 0.00 0.00 0.00 1.82 0.00 0.06 0.00 -
P/NAPS 0.84 2.10 2.68 4.82 4.40 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