[AURO] YoY Annualized Quarter Result on 31-Aug-2016 [#4]

Announcement Date
31-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-Aug-2016 [#4]
Profit Trend
QoQ- -33.58%
YoY- -34.16%
View:
Show?
Annualized Quarter Result
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Revenue 8,089 8,828 16,117 12,680 17,560 8,969 4,079 9.55%
PBT -9,992 -18,080 -11,262 -2,990 -2,249 -3,467 -2,537 20.05%
Tax 0 67 98 73 25 21 1 -
NP -9,992 -18,013 -11,164 -2,917 -2,224 -3,446 -2,536 20.05%
-
NP to SH -9,992 -18,007 -11,149 -2,985 -2,225 -3,446 -2,536 20.05%
-
Tax Rate - - - - - - - -
Total Cost 18,081 26,841 27,281 15,597 19,784 12,415 6,615 14.34%
-
Net Worth 28,981 34,008 47,004 39,501 43,927 46,010 49,316 -6.84%
Dividend
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Net Worth 28,981 34,008 47,004 39,501 43,927 46,010 49,316 -6.84%
NOSH 474,626 392,253 361,020 331,666 317,857 319,074 318,170 5.47%
Ratio Analysis
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
NP Margin -123.53% -204.04% -69.27% -23.00% -12.67% -38.42% -62.17% -
ROE -34.48% -52.95% -23.72% -7.56% -5.07% -7.49% -5.14% -
Per Share
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 1.85 2.25 4.46 3.82 5.52 2.81 1.28 5.03%
EPS -2.28 -4.59 -3.09 -0.90 -0.70 -1.08 -0.79 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0662 0.0867 0.1302 0.1191 0.1382 0.1442 0.155 -10.72%
Adjusted Per Share Value based on latest NOSH - 318,717
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
RPS 1.40 1.52 2.78 2.19 3.03 1.55 0.70 9.68%
EPS -1.73 -3.11 -1.93 -0.52 -0.38 -0.60 -0.44 20.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0501 0.0587 0.0812 0.0682 0.0759 0.0795 0.0852 -6.83%
Price Multiplier on Financial Quarter End Date
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 26/02/21 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 -
Price 0.22 0.11 0.155 0.35 0.12 0.12 0.125 -
P/RPS 11.91 4.89 3.47 9.15 2.17 4.27 9.75 2.70%
P/EPS -9.64 -2.40 -5.02 -38.89 -17.14 -11.11 -15.68 -6.27%
EY -10.37 -41.73 -19.92 -2.57 -5.83 -9.00 -6.38 6.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.32 1.27 1.19 2.94 0.87 0.83 0.81 20.69%
Price Multiplier on Announcement Date
28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 CAGR
Date 30/04/21 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.20 0.085 0.155 0.245 0.12 0.11 0.13 -
P/RPS 10.82 3.78 3.47 6.41 2.17 3.91 10.14 0.86%
P/EPS -8.76 -1.85 -5.02 -27.22 -17.14 -10.19 -16.31 -7.95%
EY -11.41 -54.01 -19.92 -3.67 -5.83 -9.82 -6.13 8.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.02 0.98 1.19 2.06 0.87 0.76 0.84 18.59%

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