[AURO] QoQ TTM Result on 31-Aug-2015 [#4]

Announcement Date
30-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- -4843.48%
YoY- 36.7%
View:
Show?
TTM Result
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 11,882 15,186 15,798 17,560 19,173 16,319 13,443 -7.89%
PBT -4,547 -3,593 -2,895 -7,015 -4,789 -5,785 -7,049 -25.32%
Tax 25 27 27 4,841 4,835 4,836 4,837 -97.00%
NP -4,522 -3,566 -2,868 -2,174 46 -949 -2,212 61.00%
-
NP to SH -4,520 -3,566 -2,868 -2,182 46 -949 -2,212 60.95%
-
Tax Rate - - - - - - - -
Total Cost 16,404 18,752 18,666 19,734 19,127 17,268 15,655 3.16%
-
Net Worth 42,150 43,585 43,502 44,395 47,311 53,313 43,382 -1.90%
Dividend
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 42,150 43,585 43,502 44,395 47,311 53,313 43,382 -1.90%
NOSH 315,263 321,666 317,999 321,011 322,727 366,666 298,571 3.68%
Ratio Analysis
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin -38.06% -23.48% -18.15% -12.38% 0.24% -5.82% -16.45% -
ROE -10.72% -8.18% -6.59% -4.91% 0.10% -1.78% -5.10% -
Per Share
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 3.77 4.72 4.97 5.47 5.94 4.45 4.50 -11.12%
EPS -1.43 -1.11 -0.90 -0.68 0.01 -0.26 -0.74 55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1355 0.1368 0.1383 0.1466 0.1454 0.1453 -5.39%
Adjusted Per Share Value based on latest NOSH - 321,011
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 2.01 2.57 2.68 2.98 3.25 2.77 2.28 -8.05%
EPS -0.77 -0.60 -0.49 -0.37 0.01 -0.16 -0.37 62.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0739 0.0737 0.0752 0.0802 0.0904 0.0735 -1.91%
Price Multiplier on Financial Quarter End Date
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 31/05/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.405 0.135 0.12 0.12 0.15 0.15 0.11 -
P/RPS 10.75 2.86 2.42 2.19 2.52 3.37 2.44 168.50%
P/EPS -28.25 -12.18 -13.31 -17.65 1,052.37 -57.96 -14.85 53.47%
EY -3.54 -8.21 -7.52 -5.66 0.10 -1.73 -6.74 -34.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.00 0.88 0.87 1.02 1.03 0.76 151.21%
Price Multiplier on Announcement Date
31/05/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/07/16 29/04/16 29/01/16 30/10/15 30/07/15 30/04/15 30/01/15 -
Price 0.31 0.395 0.11 0.12 0.11 0.15 0.15 -
P/RPS 8.23 8.37 2.21 2.19 1.85 3.37 3.33 82.69%
P/EPS -21.62 -35.63 -12.20 -17.65 771.74 -57.96 -20.25 4.45%
EY -4.62 -2.81 -8.20 -5.66 0.13 -1.73 -4.94 -4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 2.92 0.80 0.87 0.75 1.03 1.03 71.74%

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