[AURO] YoY Annualized Quarter Result on 31-May-2013 [#3]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 63.78%
YoY- 70.24%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 12,138 19,590 5,984 2,316 4,166 5,126 21,921 -9.37%
PBT -2,254 832 -3,760 -1,081 -3,629 -6,710 -7,301 -17.77%
Tax 0 2 4 1 0 -92 0 -
NP -2,254 834 -3,756 -1,080 -3,629 -6,802 -7,301 -17.77%
-
NP to SH -2,234 834 -3,756 -1,080 -3,629 -6,802 -7,301 -17.89%
-
Tax Rate - -0.24% - - - - - -
Total Cost 14,393 18,756 9,740 3,396 7,795 11,929 29,222 -11.12%
-
Net Worth 43,092 41,714 46,800 52,876 53,447 47,522 53,511 -3.54%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 43,092 41,714 46,800 52,876 53,447 47,522 53,511 -3.54%
NOSH 322,307 284,545 320,113 323,999 320,235 320,880 320,233 0.10%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -18.57% 4.26% -62.77% -46.63% -87.10% -132.69% -33.31% -
ROE -5.19% 2.00% -8.03% -2.04% -6.79% -14.31% -13.64% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 3.77 6.88 1.87 0.71 1.30 1.60 6.85 -9.46%
EPS -0.69 0.29 -1.17 -0.33 -1.13 -2.12 -2.28 -18.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1466 0.1462 0.1632 0.1669 0.1481 0.1671 -3.64%
Adjusted Per Share Value based on latest NOSH - 324,285
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 1.98 3.20 0.98 0.38 0.68 0.84 3.58 -9.39%
EPS -0.37 0.14 -0.61 -0.18 -0.59 -1.11 -1.19 -17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0681 0.0765 0.0864 0.0873 0.0776 0.0874 -3.53%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.405 0.15 0.11 0.16 0.12 0.13 0.14 -
P/RPS 10.75 2.18 5.88 22.38 9.22 8.14 2.05 31.77%
P/EPS -58.41 51.14 -9.38 -48.00 -10.59 -6.13 -6.14 45.51%
EY -1.71 1.96 -10.67 -2.08 -9.44 -16.31 -16.29 -31.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.02 0.75 0.98 0.72 0.88 0.84 23.81%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 31/07/14 31/07/13 30/07/12 28/07/11 29/07/10 -
Price 0.31 0.11 0.14 0.125 0.12 0.11 0.18 -
P/RPS 8.23 1.60 7.49 17.49 9.22 6.88 2.63 20.92%
P/EPS -44.71 37.50 -11.93 -37.50 -10.59 -5.19 -7.89 33.48%
EY -2.24 2.67 -8.38 -2.67 -9.44 -19.27 -12.67 -25.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.75 0.96 0.77 0.72 0.74 1.08 13.57%

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