[AURO] YoY Annualized Quarter Result on 31-May-2018 [#3]

Announcement Date
01-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 3.82%
YoY- -34.73%
View:
Show?
Annualized Quarter Result
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 3,137 5,658 7,337 9,302 15,658 12,138 19,590 -24.53%
PBT -9,830 -5,542 -4,581 -4,058 -3,041 -2,254 832 -
Tax -1,113 0 0 -17 0 0 2 -
NP -10,944 -5,542 -4,581 -4,076 -3,041 -2,254 834 -
-
NP to SH -10,940 -5,542 -4,581 -4,076 -3,025 -2,234 834 -
-
Tax Rate - - - - - - -0.24% -
Total Cost 14,081 11,201 11,918 13,378 18,699 14,393 18,756 -4.31%
-
Net Worth 30,164 29,294 38,394 47,109 48,015 43,092 41,714 -4.86%
Dividend
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 30,164 29,294 38,394 47,109 48,015 43,092 41,714 -4.86%
NOSH 526,403 431,478 427,253 392,253 361,020 322,307 284,545 9.91%
Ratio Analysis
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin -348.83% -97.94% -62.44% -43.82% -19.42% -18.57% 4.26% -
ROE -36.27% -18.92% -11.93% -8.65% -6.30% -5.19% 2.00% -
Per Share
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 0.61 1.31 1.55 2.37 4.34 3.77 6.88 -31.08%
EPS -2.13 -1.29 -0.97 -1.13 -0.84 -0.69 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0589 0.068 0.0813 0.1201 0.133 0.1337 0.1466 -13.07%
Adjusted Per Share Value based on latest NOSH - 392,253
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 0.53 0.96 1.24 1.58 2.65 2.06 3.32 -24.57%
EPS -1.85 -0.94 -0.78 -0.69 -0.51 -0.38 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0511 0.0496 0.0651 0.0798 0.0814 0.073 0.0707 -4.86%
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.28 0.15 0.11 0.115 0.20 0.405 0.15 -
P/RPS 45.71 11.42 7.08 4.85 4.61 10.75 2.18 59.62%
P/EPS -13.11 -11.66 -11.34 -11.07 -23.87 -58.41 51.14 -
EY -7.63 -8.58 -8.82 -9.04 -4.19 -1.71 1.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 2.21 1.35 0.96 1.50 3.03 1.02 26.67%
Price Multiplier on Announcement Date
30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 27/01/22 29/01/21 31/07/19 01/08/18 31/07/17 28/07/16 30/07/15 -
Price 0.165 0.225 0.09 0.125 0.18 0.31 0.11 -
P/RPS 26.93 17.13 5.79 5.27 4.15 8.23 1.60 54.32%
P/EPS -7.72 -17.49 -9.28 -12.03 -21.48 -44.71 37.50 -
EY -12.95 -5.72 -10.78 -8.31 -4.66 -2.24 2.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.31 1.11 1.04 1.35 2.32 0.75 22.43%

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