[AURO] YoY Annualized Quarter Result on 30-Nov-2017 [#1]

Announcement Date
02-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 63.8%
YoY- -224.72%
View:
Show?
Annualized Quarter Result
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 4,036 4,833 7,340 10,868 18,512 13,420 20,468 -22.09%
PBT -10,724 -4,950 -4,512 -4,040 3,320 -1,940 -18,416 -7.97%
Tax 0 0 0 0 -6,640 32 19,256 -
NP -10,724 -4,950 -4,512 -4,040 -3,320 -1,908 840 -
-
NP to SH -10,724 -4,950 -4,512 -4,036 3,236 -1,908 840 -
-
Tax Rate - - - - 200.00% - - -
Total Cost 14,760 9,783 11,852 14,908 21,832 15,328 19,628 -4.28%
-
Net Worth 28,811 31,974 36,401 45,416 43,265 43,502 43,382 -6.09%
Dividend
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 28,811 31,974 36,401 45,416 43,265 43,502 43,382 -6.09%
NOSH 500,514 431,478 392,253 361,020 323,600 317,999 298,571 8.26%
Ratio Analysis
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -265.71% -102.43% -61.47% -37.17% -17.93% -14.22% 4.10% -
ROE -37.22% -15.48% -12.40% -8.89% 7.48% -4.39% 1.94% -
Per Share
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 0.91 1.12 1.87 3.01 5.72 4.22 6.86 -26.69%
EPS -2.40 -1.15 -1.16 -1.12 -0.92 -0.60 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0743 0.0928 0.1258 0.1337 0.1368 0.1453 -11.67%
Adjusted Per Share Value based on latest NOSH - 361,020
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 0.68 0.82 1.24 1.84 3.14 2.27 3.47 -22.16%
EPS -1.82 -0.84 -0.76 -0.68 0.55 -0.32 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0542 0.0617 0.077 0.0733 0.0737 0.0735 -6.10%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 31/05/21 29/05/20 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.195 0.13 0.08 0.125 0.22 0.12 0.11 -
P/RPS 21.48 11.57 4.28 4.15 3.85 2.84 1.60 49.07%
P/EPS -8.08 -11.30 -6.95 -11.18 22.00 -20.00 39.10 -
EY -12.37 -8.85 -14.38 -8.94 4.55 -5.00 2.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.75 0.86 0.99 1.65 0.88 0.76 23.56%
Price Multiplier on Announcement Date
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/08/21 23/07/20 31/01/19 02/02/18 31/01/17 29/01/16 30/01/15 -
Price 0.21 0.145 0.065 0.115 0.21 0.11 0.15 -
P/RPS 23.13 12.91 3.47 3.82 3.67 2.61 2.19 43.68%
P/EPS -8.71 -12.60 -5.65 -10.29 21.00 -18.33 53.32 -
EY -11.49 -7.93 -17.70 -9.72 4.76 -5.45 1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 1.95 0.70 0.91 1.57 0.80 1.03 19.26%

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