[AURO] QoQ Annualized Quarter Result on 30-Nov-2015 [#1]

Announcement Date
29-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- 14.25%
YoY- -327.14%
View:
Show?
Annualized Quarter Result
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 12,680 12,138 12,994 13,420 17,560 19,590 17,744 -19.98%
PBT -2,990 -2,254 -2,118 -1,940 -2,249 832 636 -
Tax 73 0 0 32 25 2 0 -
NP -2,917 -2,254 -2,118 -1,908 -2,224 834 636 -
-
NP to SH -2,985 -2,234 -2,118 -1,908 -2,225 834 636 -
-
Tax Rate - - - - - -0.24% 0.00% -
Total Cost 15,597 14,393 15,112 15,328 19,784 18,756 17,108 -5.95%
-
Net Worth 39,501 43,092 42,949 43,502 43,927 41,714 46,237 -9.92%
Dividend
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 39,501 43,092 42,949 43,502 43,927 41,714 46,237 -9.92%
NOSH 331,666 322,307 316,969 317,999 317,857 284,545 317,999 2.83%
Ratio Analysis
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin -23.00% -18.57% -16.30% -14.22% -12.67% 4.26% 3.58% -
ROE -7.56% -5.19% -4.93% -4.39% -5.07% 2.00% 1.38% -
Per Share
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 3.82 3.77 4.10 4.22 5.52 6.88 5.58 -22.23%
EPS -0.90 -0.69 -0.66 -0.60 -0.70 0.29 0.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1191 0.1337 0.1355 0.1368 0.1382 0.1466 0.1454 -12.40%
Adjusted Per Share Value based on latest NOSH - 317,999
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 2.15 2.06 2.20 2.27 2.98 3.32 3.01 -20.01%
EPS -0.51 -0.38 -0.36 -0.32 -0.38 0.14 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.073 0.0728 0.0737 0.0744 0.0707 0.0784 -9.99%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.35 0.405 0.135 0.12 0.12 0.15 0.15 -
P/RPS 9.15 10.75 3.29 2.84 2.17 2.18 2.69 125.33%
P/EPS -38.89 -58.41 -20.20 -20.00 -17.14 51.14 75.00 -
EY -2.57 -1.71 -4.95 -5.00 -5.83 1.96 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.94 3.03 1.00 0.88 0.87 1.02 1.03 100.58%
Price Multiplier on Announcement Date
31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/10/16 28/07/16 29/04/16 29/01/16 30/10/15 30/07/15 30/04/15 -
Price 0.245 0.31 0.395 0.11 0.12 0.11 0.15 -
P/RPS 6.41 8.23 9.64 2.61 2.17 1.60 2.69 77.93%
P/EPS -27.22 -44.71 -59.11 -18.33 -17.14 37.50 75.00 -
EY -3.67 -2.24 -1.69 -5.45 -5.83 2.67 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.32 2.92 0.80 0.87 0.75 1.03 58.40%

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