| |
|
|
AURORA WORLD Corp. (039830) |
|
|
KOSDAQ |
|
|
|
  |
(unit : Won, Share) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Par Value |
500 | 500 | 500 | 500 |
| Yearly Highest Price |
4,450 | 3,380 | 3,295 | 2,920 |
| Yearly Lowest Price |
2,960 | 1,700 | 2,020 | 2,100 |
| Common Shares O/S |
10,762,890 | 10,762,890 | 10,762,890 | 10,762,890 |
| Preferred Shares O/S |
- | - | - | - |
| Market Cap.(100Mn.Won) |
354 | 219 | 311 | 235 |
| Dividends (%) |
20.0 | 10.0 | - | - |
|
 |
(Company/Sector/Market) |
| |
2009.06 | 2010.06 |
| Beta |
0.34 /- / 1.00 | 0.30 /- / 1.00 |
| Volatility |
46.22 /- / 43.15 | 33.97 /- / 19.11 |
|
 |
(unit : Won) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Earnings Per Share |
225 | 87 | 66 | 242 |
| Sales Per Share |
5,431 | 4,912 | 4,863 | 6,774 |
| Book Value Per Share |
3,491 | 5,563 | 5,641 | 5,847 |
| Cash Flow Per Share |
- 101.67 | 955.48 | 397.67 | 442.45 |
|
 |
(Unit : Times) |
| Fiscal Year End |
07.12 | 08.12 | 09.12 | 10.09 |
| Price / Earnings (H/L) |
19.78/13.16 | 38.85/19.54 | 49.92/30.61 | 12.03/8.65 |
| Price / Sales (H/L) |
0.82/0.54 | 0.69/0.35 | 0.68/0.42 | 0.43/0.31 |
| Price / Book (H/L) |
1.27/0.85 | 0.61/0.31 | 0.58/0.36 | 0.50/0.36 |
| Price / Cash Flow (H/L) |
- /- | 3.54 / 1.78 | 8.29 / 5.08 | 6.60 / 4.75 |
|
 |
(Unit : 100Mn.Won, %) |
| Fiscal Year End |
06.12 |
07.12 |
08.12 |
09.12 |
| Company |
Sector |
Company |
Sector |
Company |
Sector |
Company |
Sector |
| Invested Capital |
257 |
283 |
248 |
219 |
426 |
256 |
538 |
312 |
| NOPLAT |
15 |
45 |
22 |
45 |
30 |
48 |
52 |
92 |
| Return on Invested Capital |
6 |
16 |
9 |
20 |
7 |
18 |
9 |
29 |
| WACC |
6 |
7 |
4 |
7 |
4 |
7 |
5 |
7 |
| Economic Value Added |
- 1.2 |
25.6 |
10.5 |
28.5 |
11.5 |
28.5 |
23.6 |
70.4 |
|
 |
(Unit : 100Mn.Won, Times) |
| Fiscal Year End |
2007.12 | 2008.12 | 2009.12 | 2010.03 |
| Enterprise Value(EV) |
354.64 | 219.02 | 381.26 | 324.02 |
| EBITDA |
38.83 | 49.20 | 38.97 | 21.82 |
| EBITDA/Sales |
0.08 | 0.09 | 0.07 | 0.04 |
| EBITDA/Financial Exp. |
17.03 | 16.86 | 2.39 | 1.94 |
| EV/EBITDA |
9.13 | 4.45 | 9.78 | 14.85 |
|
|
|
|
