[AURO] QoQ TTM Result on 28-Feb-2016 [#2]

Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
28-Feb-2016 [#2]
Profit Trend
QoQ- -24.34%
YoY- -275.76%
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Revenue 13,954 12,681 11,882 15,186 15,798 17,560 19,173 -19.04%
PBT -3,341 -2,995 -4,547 -3,593 -2,895 -7,015 -4,789 -21.28%
Tax 73 73 25 27 27 4,841 4,835 -93.84%
NP -3,268 -2,922 -4,522 -3,566 -2,868 -2,174 46 -
-
NP to SH -3,239 -2,906 -4,520 -3,566 -2,868 -2,182 46 -
-
Tax Rate - - - - - - - -
Total Cost 17,222 15,603 16,404 18,752 18,666 19,734 19,127 -6.73%
-
Net Worth 47,027 40,381 42,150 43,585 43,502 44,395 47,311 -0.39%
Dividend
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Net Worth 47,027 40,381 42,150 43,585 43,502 44,395 47,311 -0.39%
NOSH 351,739 318,717 315,263 321,666 317,999 321,011 322,727 5.89%
Ratio Analysis
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
NP Margin -23.42% -23.04% -38.06% -23.48% -18.15% -12.38% 0.24% -
ROE -6.89% -7.20% -10.72% -8.18% -6.59% -4.91% 0.10% -
Per Share
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 3.97 3.98 3.77 4.72 4.97 5.47 5.94 -23.50%
EPS -0.92 -0.91 -1.43 -1.11 -0.90 -0.68 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1267 0.1337 0.1355 0.1368 0.1383 0.1466 -5.94%
Adjusted Per Share Value based on latest NOSH - 321,666
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
RPS 2.28 2.07 1.94 2.48 2.58 2.87 3.13 -18.99%
EPS -0.53 -0.47 -0.74 -0.58 -0.47 -0.36 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0768 0.066 0.0689 0.0712 0.0711 0.0725 0.0773 -0.43%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.22 0.35 0.405 0.135 0.12 0.12 0.15 -
P/RPS 5.55 8.80 10.75 2.86 2.42 2.19 2.52 69.03%
P/EPS -23.89 -38.39 -28.25 -12.18 -13.31 -17.65 1,052.37 -
EY -4.19 -2.61 -3.54 -8.21 -7.52 -5.66 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.76 3.03 1.00 0.88 0.87 1.02 37.68%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 CAGR
Date 31/01/17 31/10/16 28/07/16 29/04/16 29/01/16 30/10/15 30/07/15 -
Price 0.21 0.245 0.31 0.395 0.11 0.12 0.11 -
P/RPS 5.29 6.16 8.23 8.37 2.21 2.19 1.85 101.07%
P/EPS -22.80 -26.87 -21.62 -35.63 -12.20 -17.65 771.74 -
EY -4.39 -3.72 -4.62 -2.81 -8.20 -5.66 0.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.93 2.32 2.92 0.80 0.87 0.75 63.42%

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