[AURO] QoQ Annualized Quarter Result on 31-Aug-2021 [#2]

Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-Aug-2021 [#2]
Profit Trend
QoQ- -2.05%
YoY- -99.68%
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 2,788 3,171 3,137 4,954 4,036 8,089 5,658 -37.64%
PBT -11,008 -18,455 -9,830 -10,944 -10,724 -9,992 -5,542 58.07%
Tax 0 1,099 -1,113 0 0 0 0 -
NP -11,008 -17,356 -10,944 -10,944 -10,724 -9,992 -5,542 58.07%
-
NP to SH -11,008 -17,377 -10,940 -10,944 -10,724 -9,992 -5,542 58.07%
-
Tax Rate - - - - - - - -
Total Cost 13,796 20,527 14,081 15,898 14,760 18,081 11,201 14.91%
-
Net Worth 18,950 21,864 30,164 32,373 28,811 28,981 29,294 -25.22%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 18,950 21,864 30,164 32,373 28,811 28,981 29,294 -25.22%
NOSH 526,403 526,403 526,403 526,403 500,514 474,626 431,478 14.18%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin -394.84% -547.34% -348.83% -220.91% -265.71% -123.53% -97.94% -
ROE -58.09% -79.48% -36.27% -33.81% -37.22% -34.48% -18.92% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 0.53 0.61 0.61 0.98 0.91 1.85 1.31 -45.32%
EPS -2.08 -3.37 -2.13 -2.24 -2.40 -2.28 -1.29 37.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.036 0.0424 0.0589 0.0641 0.0648 0.0662 0.068 -34.58%
Adjusted Per Share Value based on latest NOSH - 526,403
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 0.48 0.55 0.54 0.86 0.70 1.40 0.98 -37.89%
EPS -1.90 -3.00 -1.89 -1.89 -1.85 -1.73 -0.96 57.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0378 0.0521 0.0559 0.0498 0.0501 0.0506 -25.27%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.225 0.225 0.28 0.21 0.195 0.22 0.15 -
P/RPS 42.48 36.59 45.71 21.41 21.48 11.91 11.42 140.26%
P/EPS -10.76 -6.68 -13.11 -9.69 -8.08 -9.64 -11.66 -5.21%
EY -9.29 -14.98 -7.63 -10.32 -12.37 -10.37 -8.58 5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.25 5.31 4.75 3.28 3.01 3.32 2.21 100.10%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 29/04/22 27/01/22 28/10/21 30/08/21 30/04/21 29/01/21 -
Price 0.25 0.255 0.165 0.26 0.21 0.20 0.225 -
P/RPS 47.20 41.47 26.93 26.51 23.13 10.82 17.13 96.66%
P/EPS -11.96 -7.57 -7.72 -12.00 -8.71 -8.76 -17.49 -22.40%
EY -8.36 -13.22 -12.95 -8.33 -11.49 -11.41 -5.72 28.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.94 6.01 2.80 4.06 3.24 3.02 3.31 63.88%

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