[AURO] YoY Annualized Quarter Result on 28-Feb-2016 [#2]

Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
28-Feb-2016 [#2]
Profit Trend
QoQ- -11.01%
YoY- -433.02%
View:
Show?
Annualized Quarter Result
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 7,292 9,062 15,218 12,994 17,744 3,042 2,614 18.63%
PBT -4,686 -4,236 -3,140 -2,118 636 -4,356 -2,984 7.80%
Tax 0 0 0 0 0 -2 2 -
NP -4,686 -4,236 -3,140 -2,118 636 -4,358 -2,982 7.82%
-
NP to SH -4,686 -4,238 -3,120 -2,118 636 -4,358 -2,982 7.82%
-
Tax Rate - - - - 0.00% - - -
Total Cost 11,978 13,298 18,358 15,112 17,108 7,400 5,596 13.51%
-
Net Worth 35,263 48,129 51,673 42,949 46,237 47,489 51,106 -5.99%
Dividend
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 35,263 48,129 51,673 42,949 46,237 47,489 51,106 -5.99%
NOSH 392,253 392,253 352,000 316,969 317,999 320,441 317,234 3.59%
Ratio Analysis
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin -64.26% -46.74% -20.63% -16.30% 3.58% -143.26% -114.08% -
ROE -13.29% -8.81% -6.04% -4.93% 1.38% -9.18% -5.83% -
Per Share
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 1.86 2.31 4.32 4.10 5.58 0.95 0.82 14.61%
EPS -1.20 -1.18 -0.98 -0.66 0.20 -1.36 -0.94 4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.1227 0.1468 0.1355 0.1454 0.1482 0.1611 -9.26%
Adjusted Per Share Value based on latest NOSH - 321,666
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 1.26 1.57 2.63 2.24 3.06 0.53 0.45 18.71%
EPS -0.81 -0.73 -0.54 -0.37 0.11 -0.75 -0.51 8.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0831 0.0892 0.0742 0.0799 0.082 0.0883 -6.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.065 0.125 0.195 0.135 0.15 0.145 0.125 -
P/RPS 3.50 5.41 4.51 3.29 2.69 15.27 15.17 -21.67%
P/EPS -5.44 -11.57 -22.00 -20.20 75.00 -10.66 -13.30 -13.83%
EY -18.38 -8.64 -4.55 -4.95 1.33 -9.38 -7.52 16.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.02 1.33 1.00 1.03 0.98 0.78 -1.32%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 19/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 29/04/13 -
Price 0.13 0.255 0.23 0.395 0.15 0.12 0.13 -
P/RPS 6.99 11.04 5.32 9.64 2.69 12.64 15.78 -12.68%
P/EPS -10.88 -23.60 -25.95 -59.11 75.00 -8.82 -13.83 -3.91%
EY -9.19 -4.24 -3.85 -1.69 1.33 -11.33 -7.23 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.08 1.57 2.92 1.03 0.81 0.81 10.18%

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