[AURO] QoQ Cumulative Quarter Result on 31-May-2015 [#3]

Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 96.86%
YoY- 122.22%
View:
Show?
Cumulative Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 6,497 3,355 17,560 14,693 8,872 5,117 8,969 -19.38%
PBT -1,059 -485 -2,249 624 318 -4,604 -3,467 -54.74%
Tax 0 8 25 2 0 4,814 21 -
NP -1,059 -477 -2,224 626 318 210 -3,446 -54.55%
-
NP to SH -1,059 -477 -2,225 626 318 210 -3,446 -54.55%
-
Tax Rate - - - -0.32% 0.00% - - -
Total Cost 7,556 3,832 19,784 14,067 8,554 4,907 12,415 -28.24%
-
Net Worth 42,949 43,502 43,927 41,714 46,237 43,382 46,010 -4.49%
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 42,949 43,502 43,927 41,714 46,237 43,382 46,010 -4.49%
NOSH 316,969 317,999 317,857 284,545 317,999 298,571 319,074 -0.44%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin -16.30% -14.22% -12.67% 4.26% 3.58% 4.10% -38.42% -
ROE -2.47% -1.10% -5.07% 1.50% 0.69% 0.48% -7.49% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 2.05 1.06 5.52 5.16 2.79 1.71 2.81 -19.00%
EPS -0.33 -0.15 -0.70 0.22 0.10 0.07 -1.08 -54.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1355 0.1368 0.1382 0.1466 0.1454 0.1453 0.1442 -4.07%
Adjusted Per Share Value based on latest NOSH - 322,727
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 1.10 0.57 2.98 2.49 1.50 0.87 1.52 -19.44%
EPS -0.18 -0.08 -0.38 0.11 0.05 0.04 -0.58 -54.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0728 0.0737 0.0744 0.0707 0.0784 0.0735 0.078 -4.50%
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.135 0.12 0.12 0.15 0.15 0.11 0.12 -
P/RPS 6.59 11.37 2.17 2.90 5.38 6.42 4.27 33.65%
P/EPS -40.41 -80.00 -17.14 68.18 150.00 156.39 -11.11 137.07%
EY -2.47 -1.25 -5.83 1.47 0.67 0.64 -9.00 -57.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.87 1.02 1.03 0.76 0.83 13.26%
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 29/04/16 29/01/16 30/10/15 30/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.395 0.11 0.12 0.11 0.15 0.15 0.11 -
P/RPS 19.27 10.43 2.17 2.13 5.38 8.75 3.91 190.45%
P/EPS -118.23 -73.33 -17.14 50.00 150.00 213.27 -10.19 414.81%
EY -0.85 -1.36 -5.83 2.00 0.67 0.47 -9.82 -80.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 0.80 0.87 0.75 1.03 1.03 0.76 145.91%

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