[AURORA] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[AURORA] AURORA ITALIA INTERNATIONAL BERHAD
Announcement Date
09-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 260.74%
YoY- 3514.07%
Quarter Report
Latest QR
Upcoming QR
AURORA's Result
AURORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Revenue 159,219 136,976 127,819 135,360 33,806 26,352 12,038 136.49%
PBT 9,173 9,452 12,471 12,896 4,081 1,018 2,708 50.18%
Tax -2,094 -2,302 -3,148 -3,138 -1,376 -748 -696 44.36%
NP 7,079 7,150 9,323 9,758 2,705 270 2,012 52.09%
-
NP to SH 7,079 7,150 9,323 9,758 2,705 270 2,012 52.09%
-
Tax Rate 22.83% 24.35% 25.24% 24.33% 33.72% 73.48% 25.70% -
Total Cost 152,140 129,826 118,496 125,602 31,101 26,082 10,026 147.57%
-
Net Worth 59,912 56,407 5,258,819 48,143 4,507,559 895,502 576,038 -52.97%
Dividend
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Div 1,252 - - - - - - -
Div Payout % 17.69% - - - - - - -
Equity
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Net Worth 59,912 56,407 5,258,819 48,143 4,507,559 895,502 576,038 -52.97%
NOSH 626,050 626,050 626,050 626,050 626,050 306,050 275,616 31.45%
Ratio Analysis
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
NP Margin 4.45% 5.22% 7.29% 7.21% 8.00% 1.02% 16.71% -
ROE 11.82% 12.68% 0.18% 20.27% 0.06% 0.03% 0.35% -
Per Share
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 25.43 21.88 20.42 21.62 5.40 4.53 4.37 79.86%
EPS 1.13 1.14 1.49 1.56 0.43 0.04 0.73 15.67%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0957 0.0901 8.40 0.0769 7.20 1.54 2.09 -64.22%
Adjusted Per Share Value based on latest NOSH - 626,050
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
RPS 25.81 22.21 20.72 21.95 5.48 4.27 1.95 136.54%
EPS 1.15 1.16 1.51 1.58 0.44 0.04 0.33 51.61%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0971 0.0915 8.5263 0.0781 7.3083 1.4519 0.934 -52.97%
Price Multiplier on Financial Quarter End Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 - -
Price 0.22 0.22 0.22 0.22 0.00 0.20 0.00 -
P/RPS 0.87 1.01 1.08 1.02 0.00 4.41 0.00 -
P/EPS 19.46 19.26 14.77 14.11 0.00 430.74 0.00 -
EY 5.14 5.19 6.77 7.08 0.00 0.23 0.00 -
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.44 0.03 2.86 0.00 0.13 0.00 -
Price Multiplier on Announcement Date
31/03/23 30/09/22 31/03/22 30/09/21 31/03/21 30/09/20 31/03/20 CAGR
Date 26/05/23 25/11/22 27/05/22 09/02/22 24/05/21 20/11/20 - -
Price 0.22 0.22 0.22 0.22 0.22 0.20 0.00 -
P/RPS 0.87 1.01 1.08 1.02 4.07 4.41 0.00 -
P/EPS 19.46 19.26 14.77 14.11 50.92 430.74 0.00 -
EY 5.14 5.19 6.77 7.08 1.96 0.23 0.00 -
DY 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.44 0.03 2.86 0.03 0.13 0.00 -

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