[AURO] QoQ Cumulative Quarter Result on 28-Feb-2003 [#2]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
05-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2003
Quarter
28-Feb-2003 [#2]
Profit Trend
QoQ- 61.58%
YoY- -39.64%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 9,952 37,289 29,331 21,763 12,552 58,468 40,844 -60.95%
PBT 1,059 4,026 2,917 1,926 1,192 9,399 7,923 -73.82%
Tax 0 0 0 0 0 -548 -4 -
NP 1,059 4,026 2,917 1,926 1,192 8,851 7,919 -73.81%
-
NP to SH 1,059 4,026 2,917 1,926 1,192 8,851 7,919 -73.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 5.83% 0.05% -
Total Cost 8,893 33,263 26,414 19,837 11,360 49,617 32,925 -58.18%
-
Net Worth 95,470 93,646 90,307 89,507 96,000 75,699 92,988 1.76%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div - - - 7,991 - - - -
Div Payout % - - - 414.94% - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 95,470 93,646 90,307 89,507 96,000 75,699 92,988 1.76%
NOSH 80,227 80,039 79,917 79,917 79,999 64,700 59,992 21.35%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 10.64% 10.80% 9.95% 8.85% 9.50% 15.14% 19.39% -
ROE 1.11% 4.30% 3.23% 2.15% 1.24% 11.69% 8.52% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 12.40 46.59 36.70 27.23 15.69 90.37 68.08 -67.83%
EPS 1.32 5.03 3.65 2.41 1.49 13.68 13.20 -78.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.13 1.12 1.20 1.17 1.55 -16.14%
Adjusted Per Share Value based on latest NOSH - 79,782
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 1.63 6.09 4.79 3.56 2.05 9.55 6.67 -60.87%
EPS 0.17 0.66 0.48 0.31 0.19 1.45 1.29 -74.07%
DPS 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
NAPS 0.156 0.153 0.1475 0.1462 0.1568 0.1237 0.1519 1.78%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 4.08 3.80 3.98 3.90 4.20 5.10 5.40 -
P/RPS 32.89 8.16 10.84 14.32 26.77 5.64 7.93 157.91%
P/EPS 309.09 75.55 109.04 161.83 281.88 37.28 40.91 284.56%
EY 0.32 1.32 0.92 0.62 0.35 2.68 2.44 -74.15%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 3.43 3.25 3.52 3.48 3.50 4.36 3.48 -0.95%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 07/01/04 31/10/03 12/08/03 05/05/03 03/03/03 21/10/02 19/07/02 -
Price 3.88 5.50 4.00 3.90 3.84 4.40 5.25 -
P/RPS 31.28 11.81 10.90 14.32 24.47 4.87 7.71 154.15%
P/EPS 293.94 109.34 109.59 161.83 257.72 32.16 39.77 278.97%
EY 0.34 0.91 0.91 0.62 0.39 3.11 2.51 -73.59%
DY 0.00 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 3.26 4.70 3.54 3.48 3.20 3.76 3.39 -2.57%

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