[AURO] QoQ Annualized Quarter Result on 30-Nov-2016 [#1]

Announcement Date
31-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- 208.41%
YoY- 269.6%
View:
Show?
Annualized Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Revenue 16,117 15,658 15,218 18,512 12,680 12,138 12,994 15.36%
PBT -11,262 -3,041 -3,140 3,320 -2,990 -2,254 -2,118 203.10%
Tax 98 0 0 -6,640 73 0 0 -
NP -11,164 -3,041 -3,140 -3,320 -2,917 -2,254 -2,118 201.35%
-
NP to SH -11,149 -3,025 -3,120 3,236 -2,985 -2,234 -2,118 201.08%
-
Tax Rate - - - 200.00% - - - -
Total Cost 27,281 18,699 18,358 21,832 15,597 14,393 15,112 47.99%
-
Net Worth 47,004 48,015 51,673 43,265 39,501 43,092 42,949 6.17%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Net Worth 47,004 48,015 51,673 43,265 39,501 43,092 42,949 6.17%
NOSH 361,020 361,020 352,000 323,600 331,666 322,307 316,969 9.01%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
NP Margin -69.27% -19.42% -20.63% -17.93% -23.00% -18.57% -16.30% -
ROE -23.72% -6.30% -6.04% 7.48% -7.56% -5.19% -4.93% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
RPS 4.46 4.34 4.32 5.72 3.82 3.77 4.10 5.74%
EPS -3.09 -0.84 -0.98 -0.92 -0.90 -0.69 -0.66 178.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.133 0.1468 0.1337 0.1191 0.1337 0.1355 -2.61%
Adjusted Per Share Value based on latest NOSH - 351,739
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
RPS 2.73 2.65 2.58 3.14 2.15 2.06 2.20 15.40%
EPS -1.89 -0.51 -0.53 0.55 -0.51 -0.38 -0.36 200.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0814 0.0876 0.0733 0.0669 0.073 0.0728 6.19%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 26/02/16 -
Price 0.155 0.20 0.195 0.22 0.35 0.405 0.135 -
P/RPS 3.47 4.61 4.51 3.85 9.15 10.75 3.29 3.59%
P/EPS -5.02 -23.87 -22.00 22.00 -38.89 -58.41 -20.20 -60.30%
EY -19.92 -4.19 -4.55 4.55 -2.57 -1.71 -4.95 151.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.50 1.33 1.65 2.94 3.03 1.00 12.23%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 28/07/16 29/04/16 -
Price 0.155 0.18 0.23 0.21 0.245 0.31 0.395 -
P/RPS 3.47 4.15 5.32 3.67 6.41 8.23 9.64 -49.24%
P/EPS -5.02 -21.48 -25.95 21.00 -27.22 -44.71 -59.11 -80.53%
EY -19.92 -4.66 -3.85 4.76 -3.67 -2.24 -1.69 414.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.35 1.57 1.57 2.06 2.32 2.92 -44.88%

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