[AURO] QoQ TTM Result on 30-Nov-2003 [#1]

Stock
[AURO] AURO HOLDINGS BERHAD
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%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 49,796 40,811 34,009 34,689 37,289 46,935 64,319 -15.61%
PBT 4,100 4,326 4,129 3,926 4,059 4,824 8,565 -38.66%
Tax 0 -32 -32 -32 -32 356 352 -
NP 4,100 4,294 4,097 3,894 4,027 5,180 8,917 -40.28%
-
NP to SH 4,100 4,294 4,097 3,894 4,027 5,180 8,917 -40.28%
-
Tax Rate 0.00% 0.74% 0.78% 0.82% 0.79% -7.38% -4.11% -
Total Cost 45,696 36,517 29,912 30,795 33,262 41,755 55,402 -11.99%
-
Net Worth 97,917 96,324 96,102 95,470 91,035 90,308 89,356 6.25%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - - - 7,978 7,978 7,978 7,978 -
Div Payout % - - - 204.89% 198.12% 154.02% 89.47% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 97,917 96,324 96,102 95,470 91,035 90,308 89,356 6.25%
NOSH 315,862 321,081 80,085 80,227 79,856 79,919 79,782 149.22%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 8.23% 10.52% 12.05% 11.23% 10.80% 11.04% 13.86% -
ROE 4.19% 4.46% 4.26% 4.08% 4.42% 5.74% 9.98% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 15.77 12.71 42.47 43.24 46.70 58.73 80.62 -66.13%
EPS 1.30 1.34 5.12 4.85 5.04 6.48 11.18 -76.02%
DPS 0.00 0.00 0.00 10.00 10.00 9.98 10.00 -
NAPS 0.31 0.30 1.20 1.19 1.14 1.13 1.12 -57.36%
Adjusted Per Share Value based on latest NOSH - 80,227
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 8.13 6.67 5.56 5.67 6.09 7.67 10.51 -15.66%
EPS 0.67 0.70 0.67 0.64 0.66 0.85 1.46 -40.36%
DPS 0.00 0.00 0.00 1.30 1.30 1.30 1.30 -
NAPS 0.16 0.1574 0.157 0.156 0.1487 0.1475 0.146 6.26%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 0.80 0.90 4.28 4.08 3.80 3.98 3.90 -
P/RPS 5.07 7.08 10.08 9.44 8.14 6.78 4.84 3.12%
P/EPS 61.63 67.30 83.66 84.06 75.35 61.41 34.89 45.87%
EY 1.62 1.49 1.20 1.19 1.33 1.63 2.87 -31.58%
DY 0.00 0.00 0.00 2.45 2.63 2.51 2.56 -
P/NAPS 2.58 3.00 3.57 3.43 3.33 3.52 3.48 -18.01%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 08/11/04 30/07/04 05/04/04 07/01/04 31/10/03 12/08/03 05/05/03 -
Price 0.83 0.89 4.00 3.88 5.50 4.00 3.90 -
P/RPS 5.26 7.00 9.42 8.97 11.78 6.81 4.84 5.67%
P/EPS 63.94 66.55 78.19 79.94 109.07 61.71 34.89 49.48%
EY 1.56 1.50 1.28 1.25 0.92 1.62 2.87 -33.27%
DY 0.00 0.00 0.00 2.58 1.82 2.50 2.56 -
P/NAPS 2.68 2.97 3.33 3.26 4.82 3.54 3.48 -15.91%

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