[AURO] QoQ Cumulative Quarter Result on 31-Aug-2014 [#4]

Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- -22.33%
YoY- -35.88%
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 14,693 8,872 5,117 8,969 4,488 1,521 642 707.62%
PBT 624 318 -4,604 -3,467 -2,820 -2,178 -1,023 -
Tax 2 0 4,814 21 3 -1 -2 -
NP 626 318 210 -3,446 -2,817 -2,179 -1,025 -
-
NP to SH 626 318 210 -3,446 -2,817 -2,179 -1,025 -
-
Tax Rate -0.32% 0.00% - - - - - -
Total Cost 14,067 8,554 4,907 12,415 7,305 3,700 1,667 315.02%
-
Net Worth 41,714 46,237 43,382 46,010 46,800 47,489 48,623 -9.72%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 41,714 46,237 43,382 46,010 46,800 47,489 48,623 -9.72%
NOSH 284,545 317,999 298,571 319,074 320,113 320,441 320,312 -7.59%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 4.26% 3.58% 4.10% -38.42% -62.77% -143.26% -159.66% -
ROE 1.50% 0.69% 0.48% -7.49% -6.02% -4.59% -2.11% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 5.16 2.79 1.71 2.81 1.40 0.47 0.20 774.86%
EPS 0.22 0.10 0.07 -1.08 -0.88 -0.68 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1466 0.1454 0.1453 0.1442 0.1462 0.1482 0.1518 -2.29%
Adjusted Per Share Value based on latest NOSH - 314,499
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 2.49 1.50 0.87 1.52 0.76 0.26 0.11 701.73%
EPS 0.11 0.05 0.04 -0.58 -0.48 -0.37 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0784 0.0735 0.078 0.0793 0.0805 0.0824 -9.71%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.15 0.15 0.11 0.12 0.11 0.145 0.15 -
P/RPS 2.90 5.38 6.42 4.27 7.85 30.55 74.84 -88.57%
P/EPS 68.18 150.00 156.39 -11.11 -12.50 -21.32 -46.88 -
EY 1.47 0.67 0.64 -9.00 -8.00 -4.69 -2.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 0.76 0.83 0.75 0.98 0.99 2.01%
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 30/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 28/01/14 -
Price 0.11 0.15 0.15 0.11 0.14 0.12 0.145 -
P/RPS 2.13 5.38 8.75 3.91 9.99 25.28 72.34 -90.48%
P/EPS 50.00 150.00 213.27 -10.19 -15.91 -17.65 -45.31 -
EY 2.00 0.67 0.47 -9.82 -6.29 -5.67 -2.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.03 1.03 0.76 0.96 0.81 0.96 -15.18%

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