[AURO] QoQ TTM Result on 30-Nov-2020 [#3]

Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- -8.26%
YoY- 13.41%
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 4,678 5,473 5,012 4,588 5,888 5,040 6,348 -18.36%
PBT -10,440 -8,960 -7,244 -5,439 -5,024 -6,659 -6,787 33.14%
Tax 0 0 0 0 0 0 0 -
NP -10,440 -8,960 -7,244 -5,439 -5,024 -6,659 -6,787 33.14%
-
NP to SH -10,440 -8,960 -7,244 -5,439 -5,024 -6,659 -6,787 33.14%
-
Tax Rate - - - - - - - -
Total Cost 15,118 14,433 12,256 10,027 10,912 11,699 13,135 9.79%
-
Net Worth 32,373 28,811 28,981 29,294 30,683 31,974 32,920 -1.10%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 32,373 28,811 28,981 29,294 30,683 31,974 32,920 -1.10%
NOSH 526,403 500,514 474,626 431,478 431,478 431,478 431,478 14.13%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -223.17% -163.71% -144.53% -118.55% -85.33% -132.12% -106.92% -
ROE -32.25% -31.10% -25.00% -18.57% -16.37% -20.83% -20.62% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.93 1.23 1.14 1.06 1.37 1.17 1.48 -26.57%
EPS -2.07 -2.02 -1.65 -1.26 -1.17 -1.55 -1.58 19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0648 0.0662 0.068 0.0713 0.0743 0.0766 -11.16%
Adjusted Per Share Value based on latest NOSH - 431,478
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.79 0.93 0.85 0.78 1.00 0.85 1.08 -18.77%
EPS -1.77 -1.52 -1.23 -0.92 -0.85 -1.13 -1.15 33.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0549 0.0488 0.0491 0.0496 0.052 0.0542 0.0558 -1.07%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.21 0.195 0.22 0.15 0.175 0.13 0.175 -
P/RPS 22.67 15.84 19.22 14.08 12.79 11.10 11.85 53.92%
P/EPS -10.16 -9.68 -13.30 -11.88 -14.99 -8.40 -11.08 -5.60%
EY -9.84 -10.33 -7.52 -8.42 -6.67 -11.90 -9.02 5.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 3.01 3.32 2.21 2.45 1.75 2.28 27.35%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 28/10/21 30/08/21 30/04/21 29/01/21 30/10/20 23/07/20 29/05/20 -
Price 0.26 0.21 0.20 0.225 0.14 0.145 0.13 -
P/RPS 28.07 17.06 17.47 21.13 10.23 12.38 8.80 116.23%
P/EPS -12.58 -10.42 -12.09 -17.82 -11.99 -9.37 -8.23 32.59%
EY -7.95 -9.60 -8.27 -5.61 -8.34 -10.67 -12.15 -24.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 3.24 3.02 3.31 1.96 1.95 1.70 78.38%

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