[AURO] YoY Annualized Quarter Result on 30-Nov-2020 [#3]

Announcement Date
29-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
30-Nov-2020 [#3]
Profit Trend
QoQ- -1.12%
YoY- -34.91%
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 5,728 2,861 3,137 5,658 7,337 9,302 15,658 -14.32%
PBT -1,401 -6,880 -9,830 -5,542 -4,581 -4,058 -3,041 -11.23%
Tax 0 0 -1,113 0 0 -17 0 -
NP -1,401 -6,880 -10,944 -5,542 -4,581 -4,076 -3,041 -11.23%
-
NP to SH -1,401 -6,880 -10,940 -5,542 -4,581 -4,076 -3,025 -11.16%
-
Tax Rate - - - - - - - -
Total Cost 7,129 9,741 14,081 11,201 11,918 13,378 18,699 -13.77%
-
Net Worth 26,635 25,224 30,164 29,294 38,394 47,109 48,015 -8.66%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 26,635 25,224 30,164 29,294 38,394 47,109 48,015 -8.66%
NOSH 579,040 567,285 526,403 431,478 427,253 392,253 361,020 7.53%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin -24.46% -240.45% -348.83% -97.94% -62.44% -43.82% -19.42% -
ROE -5.26% -27.27% -36.27% -18.92% -11.93% -8.65% -6.30% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 0.99 0.53 0.61 1.31 1.55 2.37 4.34 -20.32%
EPS -0.24 -1.28 -2.13 -1.29 -0.97 -1.13 -0.84 -17.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.047 0.0589 0.068 0.0813 0.1201 0.133 -15.06%
Adjusted Per Share Value based on latest NOSH - 431,478
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 0.97 0.48 0.53 0.96 1.24 1.58 2.65 -14.31%
EPS -0.24 -1.17 -1.85 -0.94 -0.78 -0.69 -0.51 -10.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0451 0.0427 0.0511 0.0496 0.0651 0.0798 0.0814 -8.67%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 -
Price 0.16 0.20 0.28 0.15 0.11 0.115 0.20 -
P/RPS 16.17 37.51 45.71 11.42 7.08 4.85 4.61 21.28%
P/EPS -66.11 -15.60 -13.11 -11.66 -11.34 -11.07 -23.87 16.95%
EY -1.51 -6.41 -7.63 -8.58 -8.82 -9.04 -4.19 -14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.48 4.26 4.75 2.21 1.35 0.96 1.50 13.81%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/01/24 19/01/23 27/01/22 29/01/21 31/07/19 01/08/18 31/07/17 -
Price 0.155 0.265 0.165 0.225 0.09 0.125 0.18 -
P/RPS 15.67 49.71 26.93 17.13 5.79 5.27 4.15 22.66%
P/EPS -64.05 -20.67 -7.72 -17.49 -9.28 -12.03 -21.48 18.29%
EY -1.56 -4.84 -12.95 -5.72 -10.78 -8.31 -4.66 -15.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.37 5.64 2.80 3.31 1.11 1.04 1.35 15.10%

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