[AURO] YoY Annual (Unaudited) Result on 31-Aug-2014 [#4]

Announcement Date
31-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
YoY- -35.88%
View:
Show?
Annual (Unaudited) Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 16,117 12,680 17,560 8,969 4,079 4,009 8,446 11.36%
PBT -11,262 -2,990 -2,249 -3,467 -2,537 -3,351 -6,834 8.67%
Tax 98 73 25 21 1 -19 -56 -
NP -11,164 -2,917 -2,224 -3,446 -2,536 -3,370 -6,890 8.36%
-
NP to SH -11,149 -2,895 -2,225 -3,446 -2,536 -3,370 -6,890 8.34%
-
Tax Rate - - - - - - - -
Total Cost 27,281 15,597 19,784 12,415 6,615 7,379 15,336 10.06%
-
Net Worth 47,004 42,022 43,927 46,010 49,316 52,668 45,634 0.49%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 47,004 42,022 43,927 46,010 49,316 52,668 45,634 0.49%
NOSH 361,020 331,666 317,857 319,074 318,170 320,952 320,465 2.00%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin -69.27% -23.00% -12.67% -38.42% -62.17% -84.06% -81.58% -
ROE -23.72% -6.89% -5.07% -7.49% -5.14% -6.40% -15.10% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 4.46 3.82 5.52 2.81 1.28 1.25 2.64 9.12%
EPS -3.09 -0.90 -0.70 -1.08 -0.79 -1.05 -2.15 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1302 0.1267 0.1382 0.1442 0.155 0.1641 0.1424 -1.48%
Adjusted Per Share Value based on latest NOSH - 314,499
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 2.73 2.15 2.98 1.52 0.69 0.68 1.43 11.36%
EPS -1.89 -0.49 -0.38 -0.58 -0.43 -0.57 -1.17 8.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0712 0.0744 0.078 0.0836 0.0893 0.0773 0.51%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.155 0.35 0.12 0.12 0.125 0.16 0.12 -
P/RPS 3.47 9.15 2.17 4.27 9.75 12.81 4.55 -4.41%
P/EPS -5.02 -40.10 -17.14 -11.11 -15.68 -15.24 -5.58 -1.74%
EY -19.92 -2.49 -5.83 -9.00 -6.38 -6.56 -17.92 1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 2.76 0.87 0.83 0.81 0.98 0.84 5.97%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 28/10/11 -
Price 0.155 0.245 0.12 0.11 0.13 0.12 0.12 -
P/RPS 3.47 6.41 2.17 3.91 10.14 9.61 4.55 -4.41%
P/EPS -5.02 -28.07 -17.14 -10.19 -16.31 -11.43 -5.58 -1.74%
EY -19.92 -3.56 -5.83 -9.82 -6.13 -8.75 -17.92 1.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.93 0.87 0.76 0.84 0.73 0.84 5.97%

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