[AURO] QoQ TTM Result on 31-Aug-2012 [#4]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
31-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2012
Quarter
31-Aug-2012 [#4]
Profit Trend
QoQ- 25.59%
YoY- 51.12%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
TTM Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 2,621 2,760 4,119 4,008 7,725 8,364 7,265 -49.29%
PBT -1,441 -3,320 -3,088 -3,352 -4,523 -5,063 -6,271 -62.45%
Tax 1 1 -21 -15 -2 70 99 -95.31%
NP -1,440 -3,319 -3,109 -3,367 -4,525 -4,993 -6,172 -62.06%
-
NP to SH -1,440 -3,319 -3,109 -3,367 -4,525 -4,993 -6,172 -62.06%
-
Tax Rate - - - - - - - -
Total Cost 4,061 6,079 7,228 7,375 12,250 13,357 13,437 -54.93%
-
Net Worth 52,923 50,673 52,254 51,691 54,039 43,733 44,554 12.14%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 52,923 50,673 52,254 51,691 54,039 43,733 44,554 12.14%
NOSH 324,285 314,545 319,600 314,999 323,783 321,333 320,303 0.82%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin -54.94% -120.25% -75.48% -84.01% -58.58% -59.70% -84.96% -
ROE -2.72% -6.55% -5.95% -6.51% -8.37% -11.42% -13.85% -
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 0.81 0.88 1.29 1.27 2.39 2.60 2.27 -49.66%
EPS -0.44 -1.06 -0.97 -1.07 -1.40 -1.55 -1.93 -62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1632 0.1611 0.1635 0.1641 0.1669 0.1361 0.1391 11.22%
Adjusted Per Share Value based on latest NOSH - 314,999
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 0.43 0.45 0.67 0.65 1.26 1.37 1.19 -49.23%
EPS -0.24 -0.54 -0.51 -0.55 -0.74 -0.82 -1.01 -61.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0865 0.0828 0.0854 0.0844 0.0883 0.0714 0.0728 12.17%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.16 0.125 0.12 0.16 0.12 0.13 0.13 -
P/RPS 19.80 14.25 9.31 12.57 5.03 4.99 5.73 128.39%
P/EPS -36.03 -11.85 -12.34 -14.97 -8.59 -8.37 -6.75 205.11%
EY -2.78 -8.44 -8.11 -6.68 -11.65 -11.95 -14.82 -67.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.78 0.73 0.98 0.72 0.96 0.93 3.54%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 29/04/13 31/01/13 31/10/12 30/07/12 27/04/12 31/01/12 -
Price 0.125 0.13 0.13 0.12 0.12 0.14 0.12 -
P/RPS 15.47 14.82 10.09 9.43 5.03 5.38 5.29 104.36%
P/EPS -28.15 -12.32 -13.36 -11.23 -8.59 -9.01 -6.23 173.06%
EY -3.55 -8.12 -7.48 -8.91 -11.65 -11.10 -16.06 -63.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.81 0.80 0.73 0.72 1.03 0.86 -7.09%

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