[AURO] QoQ Annualized Quarter Result on 30-Nov-2019

Announcement Date
21-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019
Profit Trend
QoQ- 35.63%
YoY- 8.95%
Quarter Report
View:
Show?
Annualized Quarter Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 6,423 4,833 6,154 8,056 6,918 7,337 7,292 -8.07%
PBT -5,480 -4,950 -5,496 -4,108 -6,382 -4,581 -4,686 10.94%
Tax 0 0 0 0 0 0 0 -
NP -5,480 -4,950 -5,496 -4,108 -6,382 -4,581 -4,686 10.94%
-
NP to SH -5,480 -4,950 -5,496 -4,108 -6,382 -4,581 -4,686 10.94%
-
Tax Rate - - - - - - - -
Total Cost 11,903 9,783 11,650 12,164 13,300 11,918 11,978 -0.41%
-
Net Worth 30,683 31,974 32,920 34,500 35,419 38,394 35,263 -8.81%
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 30,683 31,974 32,920 34,500 35,419 38,394 35,263 -8.81%
NOSH 431,478 431,478 431,478 431,478 427,253 427,253 392,253 6.52%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin -85.33% -102.43% -89.31% -50.99% -92.25% -62.44% -64.26% -
ROE -17.86% -15.48% -16.69% -11.91% -18.02% -11.93% -13.29% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 1.49 1.12 1.43 1.88 1.62 1.55 1.86 -13.68%
EPS -1.28 -1.15 -1.28 -0.96 -1.49 -0.97 -1.20 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0713 0.0743 0.0766 0.0806 0.0829 0.0813 0.0899 -14.25%
Adjusted Per Share Value based on latest NOSH - 431,478
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 1.09 0.82 1.04 1.37 1.17 1.24 1.24 -8.20%
EPS -0.93 -0.84 -0.93 -0.70 -1.08 -0.78 -0.79 11.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0542 0.0558 0.0585 0.06 0.0651 0.0598 -8.85%
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.175 0.13 0.175 0.095 0.08 0.11 0.065 -
P/RPS 11.72 11.57 12.22 5.05 4.94 7.08 3.50 123.00%
P/EPS -13.74 -11.30 -13.68 -9.90 -5.36 -11.34 -5.44 84.94%
EY -7.28 -8.85 -7.31 -10.10 -18.67 -8.82 -18.38 -45.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.75 2.28 1.18 0.97 1.35 0.72 125.39%
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 30/10/20 23/07/20 29/05/20 21/01/20 04/11/19 31/07/19 19/04/19 -
Price 0.14 0.145 0.13 0.12 0.10 0.09 0.13 -
P/RPS 9.38 12.91 9.08 6.38 6.18 5.79 6.99 21.55%
P/EPS -10.99 -12.60 -10.17 -12.50 -6.69 -9.28 -10.88 0.66%
EY -9.10 -7.93 -9.84 -8.00 -14.94 -10.78 -9.19 -0.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.95 1.70 1.49 1.21 1.11 1.45 22.14%

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