[AURO] YoY Annual (Unaudited) 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
YoY- 35.43%
View:
Show?
Annual (Unaudited) Result
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 8,828 16,117 12,680 17,560 8,969 4,079 4,009 14.05%
PBT -18,080 -11,262 -2,990 -2,249 -3,467 -2,537 -3,351 32.41%
Tax 67 98 73 25 21 1 -19 -
NP -18,013 -11,164 -2,917 -2,224 -3,446 -2,536 -3,370 32.21%
-
NP to SH -18,007 -11,149 -2,895 -2,225 -3,446 -2,536 -3,370 32.20%
-
Tax Rate - - - - - - - -
Total Cost 26,841 27,281 15,597 19,784 12,415 6,615 7,379 24.00%
-
Net Worth 34,008 47,004 42,022 43,927 46,010 49,316 52,668 -7.02%
Dividend
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 34,008 47,004 42,022 43,927 46,010 49,316 52,668 -7.02%
NOSH 392,253 361,020 331,666 317,857 319,074 318,170 320,952 3.39%
Ratio Analysis
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -204.04% -69.27% -23.00% -12.67% -38.42% -62.17% -84.06% -
ROE -52.95% -23.72% -6.89% -5.07% -7.49% -5.14% -6.40% -
Per Share
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 2.25 4.46 3.82 5.52 2.81 1.28 1.25 10.28%
EPS -4.59 -3.09 -0.90 -0.70 -1.08 -0.79 -1.05 27.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0867 0.1302 0.1267 0.1382 0.1442 0.155 0.1641 -10.08%
Adjusted Per Share Value based on latest NOSH - 321,011
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 1.50 2.73 2.15 2.98 1.52 0.69 0.68 14.08%
EPS -3.05 -1.89 -0.49 -0.38 -0.58 -0.43 -0.57 32.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0576 0.0797 0.0712 0.0744 0.078 0.0836 0.0893 -7.04%
Price Multiplier on Financial Quarter End Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.11 0.155 0.35 0.12 0.12 0.125 0.16 -
P/RPS 4.89 3.47 9.15 2.17 4.27 9.75 12.81 -14.82%
P/EPS -2.40 -5.02 -40.10 -17.14 -11.11 -15.68 -15.24 -26.50%
EY -41.73 -19.92 -2.49 -5.83 -9.00 -6.38 -6.56 36.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.19 2.76 0.87 0.83 0.81 0.98 4.41%
Price Multiplier on Announcement Date
31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.085 0.155 0.245 0.12 0.11 0.13 0.12 -
P/RPS 3.78 3.47 6.41 2.17 3.91 10.14 9.61 -14.39%
P/EPS -1.85 -5.02 -28.07 -17.14 -10.19 -16.31 -11.43 -26.16%
EY -54.01 -19.92 -3.56 -5.83 -9.82 -6.13 -8.75 35.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.19 1.93 0.87 0.76 0.84 0.73 5.02%

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