[AURO] QoQ Cumulative Quarter Result on 31-May-2016 [#3]

Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- -58.26%
YoY- -367.73%
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 7,609 4,628 12,680 9,104 6,497 3,355 17,560 -42.76%
PBT -1,570 830 -2,990 -1,691 -1,059 -485 -2,249 -21.32%
Tax 0 -1,660 73 0 0 8 25 -
NP -1,570 -830 -2,917 -1,691 -1,059 -477 -2,224 -20.73%
-
NP to SH -1,560 809 -2,985 -1,676 -1,059 -477 -2,225 -21.09%
-
Tax Rate - 200.00% - - - - - -
Total Cost 9,179 5,458 15,597 10,795 7,556 3,832 19,784 -40.09%
-
Net Worth 51,673 43,265 39,501 43,092 42,949 43,502 43,927 11.44%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 51,673 43,265 39,501 43,092 42,949 43,502 43,927 11.44%
NOSH 352,000 323,600 331,666 322,307 316,969 317,999 317,857 7.04%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin -20.63% -17.93% -23.00% -18.57% -16.30% -14.22% -12.67% -
ROE -3.02% 1.87% -7.56% -3.89% -2.47% -1.10% -5.07% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 2.16 1.43 3.82 2.82 2.05 1.06 5.52 -46.53%
EPS -0.49 -0.23 -0.90 -0.52 -0.33 -0.15 -0.70 -21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1337 0.1191 0.1337 0.1355 0.1368 0.1382 4.11%
Adjusted Per Share Value based on latest NOSH - 315,263
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 1.29 0.78 2.15 1.54 1.10 0.57 2.98 -42.80%
EPS -0.26 0.14 -0.51 -0.28 -0.18 -0.08 -0.38 -22.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0876 0.0733 0.0669 0.073 0.0728 0.0737 0.0744 11.51%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.195 0.22 0.35 0.405 0.135 0.12 0.12 -
P/RPS 9.02 15.38 9.15 14.34 6.59 11.37 2.17 158.74%
P/EPS -44.00 88.00 -38.89 -77.88 -40.41 -80.00 -17.14 87.59%
EY -2.27 1.14 -2.57 -1.28 -2.47 -1.25 -5.83 -46.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.65 2.94 3.03 1.00 0.88 0.87 32.73%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Date 28/04/17 31/01/17 31/10/16 28/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.23 0.21 0.245 0.31 0.395 0.11 0.12 -
P/RPS 10.64 14.68 6.41 10.97 19.27 10.43 2.17 188.89%
P/EPS -51.90 84.00 -27.22 -59.62 -118.23 -73.33 -17.14 109.44%
EY -1.93 1.19 -3.67 -1.68 -0.85 -1.36 -5.83 -52.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.57 2.06 2.32 2.92 0.80 0.87 48.27%

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