[AURO] QoQ Annualized Quarter Result on 28-Feb-2022 [#4]

Announcement Date
29-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- -58.84%
YoY- -73.91%
View:
Show?
Annualized Quarter Result
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Revenue 2,861 2,644 2,788 3,171 3,137 4,954 4,036 -20.48%
PBT -6,880 -7,812 -11,008 -18,455 -9,830 -10,944 -10,724 -25.59%
Tax 0 0 0 1,099 -1,113 0 0 -
NP -6,880 -7,812 -11,008 -17,356 -10,944 -10,944 -10,724 -25.59%
-
NP to SH -6,880 -7,812 -11,008 -17,377 -10,940 -10,944 -10,724 -25.59%
-
Tax Rate - - - - - - - -
Total Cost 9,741 10,456 13,796 20,527 14,081 15,898 14,760 -24.17%
-
Net Worth 25,224 17,897 18,950 21,864 30,164 32,373 28,811 -8.47%
Dividend
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Net Worth 25,224 17,897 18,950 21,864 30,164 32,373 28,811 -8.47%
NOSH 567,285 526,403 526,403 526,403 526,403 526,403 500,514 8.69%
Ratio Analysis
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
NP Margin -240.45% -295.46% -394.84% -547.34% -348.83% -220.91% -265.71% -
ROE -27.27% -43.65% -58.09% -79.48% -36.27% -33.81% -37.22% -
Per Share
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 0.53 0.50 0.53 0.61 0.61 0.98 0.91 -30.23%
EPS -1.28 -1.48 -2.08 -3.37 -2.13 -2.24 -2.40 -34.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.034 0.036 0.0424 0.0589 0.0641 0.0648 -19.25%
Adjusted Per Share Value based on latest NOSH - 526,403
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
RPS 0.48 0.45 0.47 0.54 0.53 0.84 0.68 -20.70%
EPS -1.17 -1.32 -1.87 -2.94 -1.85 -1.85 -1.82 -25.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0427 0.0303 0.0321 0.0371 0.0511 0.0549 0.0488 -8.50%
Price Multiplier on Financial Quarter End Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 -
Price 0.20 0.225 0.225 0.225 0.28 0.21 0.195 -
P/RPS 37.51 44.80 42.48 36.59 45.71 21.41 21.48 44.96%
P/EPS -15.60 -15.16 -10.76 -6.68 -13.11 -9.69 -8.08 54.98%
EY -6.41 -6.60 -9.29 -14.98 -7.63 -10.32 -12.37 -35.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.26 6.62 6.25 5.31 4.75 3.28 3.01 26.02%
Price Multiplier on Announcement Date
30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 CAGR
Date 19/01/23 28/10/22 28/07/22 29/04/22 27/01/22 28/10/21 30/08/21 -
Price 0.265 0.225 0.25 0.255 0.165 0.26 0.21 -
P/RPS 49.71 44.80 47.20 41.47 26.93 26.51 23.13 66.46%
P/EPS -20.67 -15.16 -11.96 -7.57 -7.72 -12.00 -8.71 77.82%
EY -4.84 -6.60 -8.36 -13.22 -12.95 -8.33 -11.49 -43.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.64 6.62 6.94 6.01 2.80 4.06 3.24 44.65%

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