[AURORA] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[AURORA] AURORA ITALIA INTERNATIONAL BERHAD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -27.05%
YoY- -35.61%
Quarter Report
Latest QR
Upcoming QR
AURORA's Result
AURORA's Financial Summary
View:
Show?
TTM Result
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Revenue 236,881 118,934 150,089 159,219 128,627 127,819 88,310 38.90%
PBT 11,251 4,287 6,628 9,173 10,750 12,472 10,020 3.93%
Tax -2,867 -1,319 -1,464 -2,094 -2,730 -3,148 -2,571 3.69%
NP 8,384 2,968 5,164 7,079 8,020 9,324 7,449 4.01%
-
NP to SH 8,384 2,968 5,164 7,079 8,020 9,324 7,449 4.01%
-
Tax Rate 25.48% 30.77% 22.09% 22.83% 25.40% 25.24% 25.66% -
Total Cost 228,497 115,966 144,925 152,140 120,607 118,495 80,861 41.33%
-
Net Worth 61,924 61,540 60,226 59,912 56,407 5,258,819 48,143 8.74%
Dividend
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Div 1,252 - 1,252 1,252 - - - -
Div Payout % 14.93% - 24.25% 17.69% - - - -
Equity
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Net Worth 61,924 61,540 60,226 59,912 56,407 5,258,819 48,143 8.74%
NOSH 616,774 626,050 626,050 626,050 626,050 626,050 626,050 -0.49%
Ratio Analysis
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
NP Margin 3.54% 2.50% 3.44% 4.45% 6.24% 7.29% 8.44% -
ROE 13.54% 4.82% 8.57% 11.82% 14.22% 0.18% 15.47% -
Per Share
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
RPS 38.41 19.00 23.97 25.43 20.55 20.42 14.11 39.58%
EPS 1.36 0.47 0.82 1.13 1.28 1.49 1.19 4.54%
DPS 0.20 0.00 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.1004 0.0983 0.0962 0.0957 0.0901 8.40 0.0769 9.28%
Adjusted Per Share Value based on latest NOSH - 626,050
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
RPS 38.41 19.28 24.33 25.81 20.85 20.72 14.32 38.90%
EPS 1.36 0.48 0.84 1.15 1.30 1.51 1.21 3.96%
DPS 0.20 0.00 0.20 0.20 0.00 0.00 0.00 -
NAPS 0.1004 0.0998 0.0976 0.0971 0.0915 8.5263 0.0781 8.72%
Price Multiplier on Financial Quarter End Date
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Date 30/09/24 29/03/24 29/09/23 31/03/23 30/09/22 31/03/22 30/09/21 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 0.57 1.16 0.92 0.87 1.07 1.08 1.56 -28.48%
P/EPS 16.18 46.41 26.67 19.46 17.17 14.77 18.49 -4.34%
EY 6.18 2.15 3.75 5.14 5.82 6.77 5.41 4.53%
DY 0.91 0.00 0.91 0.91 0.00 0.00 0.00 -
P/NAPS 2.19 2.24 2.29 2.30 2.44 0.03 2.86 -8.50%
Price Multiplier on Announcement Date
30/09/24 31/03/24 30/09/23 31/03/23 30/09/22 31/03/22 30/09/21 CAGR
Date 25/11/24 28/05/24 28/11/23 26/05/23 25/11/22 27/05/22 09/02/22 -
Price 0.22 0.22 0.22 0.22 0.22 0.22 0.22 -
P/RPS 0.57 1.16 0.92 0.87 1.07 1.08 1.56 -28.48%
P/EPS 16.18 46.41 26.67 19.46 17.17 14.77 18.49 -4.34%
EY 6.18 2.15 3.75 5.14 5.82 6.77 5.41 4.53%
DY 0.91 0.00 0.91 0.91 0.00 0.00 0.00 -
P/NAPS 2.19 2.24 2.29 2.30 2.44 0.03 2.86 -8.50%

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