[AURO] QoQ Annualized Quarter Result on 31-May-2021 [#1]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- -7.33%
YoY- -116.62%
View:
Show?
Annualized Quarter Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 3,171 3,137 4,954 4,036 8,089 5,658 6,423 -37.61%
PBT -18,455 -9,830 -10,944 -10,724 -9,992 -5,542 -5,480 125.17%
Tax 1,099 -1,113 0 0 0 0 0 -
NP -17,356 -10,944 -10,944 -10,724 -9,992 -5,542 -5,480 116.12%
-
NP to SH -17,377 -10,940 -10,944 -10,724 -9,992 -5,542 -5,480 116.29%
-
Tax Rate - - - - - - - -
Total Cost 20,527 14,081 15,898 14,760 18,081 11,201 11,903 43.95%
-
Net Worth 21,864 30,164 32,373 28,811 28,981 29,294 30,683 -20.27%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 21,864 30,164 32,373 28,811 28,981 29,294 30,683 -20.27%
NOSH 526,403 526,403 526,403 500,514 474,626 431,478 431,478 14.21%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin -547.34% -348.83% -220.91% -265.71% -123.53% -97.94% -85.33% -
ROE -79.48% -36.27% -33.81% -37.22% -34.48% -18.92% -17.86% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 0.61 0.61 0.98 0.91 1.85 1.31 1.49 -44.95%
EPS -3.37 -2.13 -2.24 -2.40 -2.28 -1.29 -1.28 91.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0424 0.0589 0.0641 0.0648 0.0662 0.068 0.0713 -29.35%
Adjusted Per Share Value based on latest NOSH - 500,514
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 0.54 0.53 0.84 0.68 1.37 0.96 1.09 -37.47%
EPS -2.94 -1.85 -1.85 -1.82 -1.69 -0.94 -0.93 115.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0371 0.0511 0.0549 0.0488 0.0491 0.0496 0.052 -20.20%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.225 0.28 0.21 0.195 0.22 0.15 0.175 -
P/RPS 36.59 45.71 21.41 21.48 11.91 11.42 11.72 114.05%
P/EPS -6.68 -13.11 -9.69 -8.08 -9.64 -11.66 -13.74 -38.25%
EY -14.98 -7.63 -10.32 -12.37 -10.37 -8.58 -7.28 61.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 4.75 3.28 3.01 3.32 2.21 2.45 67.71%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 29/04/22 27/01/22 28/10/21 30/08/21 30/04/21 29/01/21 30/10/20 -
Price 0.255 0.165 0.26 0.21 0.20 0.225 0.14 -
P/RPS 41.47 26.93 26.51 23.13 10.82 17.13 9.38 170.10%
P/EPS -7.57 -7.72 -12.00 -8.71 -8.76 -17.49 -10.99 -22.05%
EY -13.22 -12.95 -8.33 -11.49 -11.41 -5.72 -9.10 28.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.01 2.80 4.06 3.24 3.02 3.31 1.96 111.49%

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