[AURO] QoQ Cumulative Quarter Result on 31-Aug-2004 [#4]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
08-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-Aug-2004 [#4]
Profit Trend
QoQ- 28.77%
YoY- 1.84%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 29,859 19,797 11,015 49,796 32,853 18,483 9,952 107.88%
PBT 1,914 1,243 741 4,100 3,184 1,996 1,059 48.32%
Tax 0 0 0 0 0 0 0 -
NP 1,914 1,243 741 4,100 3,184 1,996 1,059 48.32%
-
NP to SH 1,914 1,243 741 4,100 3,184 1,996 1,059 48.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 27,945 18,554 10,274 45,696 29,669 16,487 8,893 114.38%
-
Net Worth 98,889 98,802 99,873 99,296 95,520 95,808 95,470 2.37%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 98,889 98,802 99,873 99,296 95,520 95,808 95,470 2.37%
NOSH 318,999 318,717 322,173 320,312 318,400 79,840 80,227 150.77%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 6.41% 6.28% 6.73% 8.23% 9.69% 10.80% 10.64% -
ROE 1.94% 1.26% 0.74% 4.13% 3.33% 2.08% 1.11% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 9.36 6.21 3.42 15.55 10.32 23.15 12.40 -17.08%
EPS 0.60 0.39 0.23 1.28 1.00 2.50 1.32 -40.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.31 0.31 0.31 0.30 1.20 1.19 -59.17%
Adjusted Per Share Value based on latest NOSH - 315,862
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 5.06 3.36 1.87 8.44 5.57 3.13 1.69 107.59%
EPS 0.32 0.21 0.13 0.69 0.54 0.34 0.18 46.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1676 0.1674 0.1693 0.1683 0.1619 0.1624 0.1618 2.37%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 0.75 0.90 0.89 0.80 0.90 4.28 4.08 -
P/RPS 8.01 14.49 26.03 5.15 8.72 18.49 32.89 -60.96%
P/EPS 125.00 230.77 386.96 62.50 90.00 171.20 309.09 -45.28%
EY 0.80 0.43 0.26 1.60 1.11 0.58 0.32 84.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.90 2.87 2.58 3.00 3.57 3.43 -20.73%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 29/07/05 29/04/05 30/12/04 08/11/04 30/07/04 05/04/04 07/01/04 -
Price 0.63 0.78 0.81 0.83 0.89 4.00 3.88 -
P/RPS 6.73 12.56 23.69 5.34 8.63 17.28 31.28 -64.06%
P/EPS 105.00 200.00 352.17 64.84 89.00 160.00 293.94 -49.62%
EY 0.95 0.50 0.28 1.54 1.12 0.63 0.34 98.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 2.52 2.61 2.68 2.97 3.33 3.26 -27.05%

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