[AURO] QoQ TTM Result on 30-Nov-2021 [#3]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
30-Nov-2021 [#3]
Profit Trend
QoQ- -12.31%
YoY- -115.57%
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 2,208 3,051 3,363 4,032 4,678 5,473 5,012 -42.01%
PBT -17,454 -19,091 -19,020 -11,464 -10,440 -8,960 -7,244 79.43%
Tax 1,670 1,670 1,670 -264 0 0 0 -
NP -15,784 -17,421 -17,350 -11,728 -10,440 -8,960 -7,244 67.83%
-
NP to SH -15,805 -17,442 -17,371 -11,725 -10,440 -8,960 -7,244 67.98%
-
Tax Rate - - - - - - - -
Total Cost 17,992 20,472 20,713 15,760 15,118 14,433 12,256 29.07%
-
Net Worth 17,897 18,950 21,864 30,164 32,373 28,811 28,981 -27.41%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 17,897 18,950 21,864 30,164 32,373 28,811 28,981 -27.41%
NOSH 526,403 526,403 526,403 526,403 526,403 500,514 474,626 7.12%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -714.86% -570.99% -515.91% -290.87% -223.17% -163.71% -144.53% -
ROE -88.31% -92.04% -79.45% -38.87% -32.25% -31.10% -25.00% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.42 0.58 0.65 0.79 0.93 1.23 1.14 -48.51%
EPS -3.00 -3.31 -3.37 -2.29 -2.07 -2.02 -1.65 48.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.036 0.0424 0.0589 0.0641 0.0648 0.0662 -35.78%
Adjusted Per Share Value based on latest NOSH - 526,403
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 0.37 0.52 0.57 0.68 0.79 0.93 0.85 -42.47%
EPS -2.68 -2.96 -2.94 -1.99 -1.77 -1.52 -1.23 67.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0321 0.0371 0.0511 0.0549 0.0488 0.0491 -27.45%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.225 0.225 0.225 0.28 0.21 0.195 0.22 -
P/RPS 53.64 38.82 34.50 35.57 22.67 15.84 19.22 97.85%
P/EPS -7.49 -6.79 -6.68 -12.23 -10.16 -9.68 -13.30 -31.73%
EY -13.34 -14.73 -14.97 -8.18 -9.84 -10.33 -7.52 46.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.62 6.25 5.31 4.75 3.28 3.01 3.32 58.22%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 28/07/22 29/04/22 27/01/22 28/10/21 30/08/21 30/04/21 -
Price 0.225 0.25 0.255 0.165 0.26 0.21 0.20 -
P/RPS 53.64 43.13 39.10 20.96 28.07 17.06 17.47 110.81%
P/EPS -7.49 -7.55 -7.57 -7.21 -12.58 -10.42 -12.09 -27.26%
EY -13.34 -13.25 -13.21 -13.88 -7.95 -9.60 -8.27 37.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.62 6.94 6.01 2.80 4.06 3.24 3.02 68.50%

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