[AURO] YoY Annualized Quarter Result on 31-May-2004 [#3]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2004
Quarter
31-May-2004 [#3]
Profit Trend
QoQ- 6.35%
YoY- 9.15%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 22,177 29,036 39,812 43,804 39,108 54,458 55,448 -14.15%
PBT -9,094 -4,906 2,552 4,245 3,889 10,564 10,980 -
Tax 0 0 0 0 0 -5 -49 -
NP -9,094 -4,906 2,552 4,245 3,889 10,558 10,930 -
-
NP to SH -9,094 -4,906 2,552 4,245 3,889 10,558 10,930 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.05% 0.45% -
Total Cost 31,271 33,942 37,260 39,558 35,218 43,900 44,517 -5.71%
-
Net Worth 86,463 98,015 98,889 95,519 90,307 92,988 84,846 0.31%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 86,463 98,015 98,889 95,519 90,307 92,988 84,846 0.31%
NOSH 320,234 319,999 318,999 318,399 79,917 59,992 57,328 33.18%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin -41.01% -16.90% 6.41% 9.69% 9.95% 19.39% 19.71% -
ROE -10.52% -5.01% 2.58% 4.44% 4.31% 11.35% 12.88% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 6.93 9.07 12.48 13.76 48.94 90.78 96.72 -35.54%
EPS -2.84 -1.53 0.80 1.33 4.87 17.60 19.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.3063 0.31 0.30 1.13 1.55 1.48 -24.68%
Adjusted Per Share Value based on latest NOSH - 321,081
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 3.62 4.74 6.50 7.16 6.39 8.90 9.06 -14.17%
EPS -1.49 -0.80 0.42 0.69 0.64 1.72 1.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1412 0.1601 0.1615 0.156 0.1475 0.1519 0.1386 0.31%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.50 0.49 0.75 0.90 3.98 5.40 1.70 -
P/RPS 7.22 5.40 6.01 6.54 8.13 5.95 1.76 26.50%
P/EPS -17.61 -31.96 93.75 67.50 81.78 30.68 8.92 -
EY -5.68 -3.13 1.07 1.48 1.22 3.26 11.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.60 2.42 3.00 3.52 3.48 1.15 8.24%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 28/07/06 29/07/05 30/07/04 12/08/03 19/07/02 26/07/01 -
Price 0.43 0.41 0.63 0.89 4.00 5.25 1.68 -
P/RPS 6.21 4.52 5.05 6.47 8.17 5.78 1.74 23.60%
P/EPS -15.14 -26.74 78.75 66.75 82.19 29.83 8.81 -
EY -6.60 -3.74 1.27 1.50 1.22 3.35 11.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.34 2.03 2.97 3.54 3.39 1.14 5.69%

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