[AURO] QoQ TTM Result on 31-May-2020 [#1]

Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-May-2020 [#1]
Profit Trend
QoQ- 1.89%
YoY- 63.77%
Quarter Report
View:
Show?
TTM Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 5,012 4,588 5,888 5,040 6,348 7,096 6,917 -19.34%
PBT -7,244 -5,439 -5,024 -6,659 -6,787 -6,281 -6,382 8.82%
Tax 0 0 0 0 0 0 0 -
NP -7,244 -5,439 -5,024 -6,659 -6,787 -6,281 -6,382 8.82%
-
NP to SH -7,244 -5,439 -5,024 -6,659 -6,787 -6,281 -6,382 8.82%
-
Tax Rate - - - - - - - -
Total Cost 12,256 10,027 10,912 11,699 13,135 13,377 13,299 -5.30%
-
Net Worth 28,981 29,294 30,683 31,974 32,920 34,500 35,419 -12.52%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 28,981 29,294 30,683 31,974 32,920 34,500 35,419 -12.52%
NOSH 474,626 431,478 431,478 431,478 431,478 431,478 427,253 7.26%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin -144.53% -118.55% -85.33% -132.12% -106.92% -88.51% -92.27% -
ROE -25.00% -18.57% -16.37% -20.83% -20.62% -18.21% -18.02% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 1.14 1.06 1.37 1.17 1.48 1.66 1.62 -20.90%
EPS -1.65 -1.26 -1.17 -1.55 -1.58 -1.47 -1.49 7.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.068 0.0713 0.0743 0.0766 0.0806 0.0829 -13.93%
Adjusted Per Share Value based on latest NOSH - 431,478
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 0.87 0.79 1.02 0.87 1.10 1.23 1.19 -18.86%
EPS -1.25 -0.94 -0.87 -1.15 -1.17 -1.08 -1.10 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0506 0.053 0.0552 0.0569 0.0596 0.0612 -12.50%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 0.22 0.15 0.175 0.13 0.175 0.095 0.08 -
P/RPS 19.22 14.08 12.79 11.10 11.85 5.73 4.94 147.57%
P/EPS -13.30 -11.88 -14.99 -8.40 -11.08 -6.47 -5.36 83.38%
EY -7.52 -8.42 -6.67 -11.90 -9.02 -15.45 -18.67 -45.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 2.21 2.45 1.75 2.28 1.18 0.97 127.28%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 30/04/21 29/01/21 30/10/20 23/07/20 29/05/20 21/01/20 04/11/19 -
Price 0.20 0.225 0.14 0.145 0.13 0.12 0.10 -
P/RPS 17.47 21.13 10.23 12.38 8.80 7.24 6.18 100.05%
P/EPS -12.09 -17.82 -11.99 -9.37 -8.23 -8.18 -6.69 48.41%
EY -8.27 -5.61 -8.34 -10.67 -12.15 -12.23 -14.94 -32.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 3.31 1.96 1.95 1.70 1.49 1.21 84.10%

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