[AURO] YoY Cumulative Quarter Result on 31-May-2021 [#1]

Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
31-May-2021 [#1]
Profit Trend
QoQ- 73.17%
YoY- 27.79%
View:
Show?
Cumulative Result
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
Revenue 1,691 697 1,009 3,625 1,835 2,717 4,628 -14.34%
PBT 42 -2,752 -2,681 -3,713 -1,128 -1,010 830 -36.80%
Tax 0 0 0 0 0 0 -1,660 -
NP 42 -2,752 -2,681 -3,713 -1,128 -1,010 -830 -
-
NP to SH 42 -2,752 -2,681 -3,713 -1,128 -1,009 809 -36.55%
-
Tax Rate 0.00% - - - - - 200.00% -
Total Cost 1,649 3,449 3,690 7,338 2,963 3,727 5,458 -16.81%
-
Net Worth 27,793 18,950 28,811 31,974 36,401 45,416 43,265 -6.58%
Dividend
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 27,793 18,950 28,811 31,974 36,401 45,416 43,265 -6.58%
NOSH 579,040 526,403 500,514 431,478 392,253 361,020 323,600 9.36%
Ratio Analysis
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 2.48% -394.84% -265.71% -102.43% -61.47% -37.17% -17.93% -
ROE 0.15% -14.52% -9.31% -11.61% -3.10% -2.22% 1.87% -
Per Share
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
RPS 0.29 0.13 0.23 0.84 0.47 0.75 1.43 -21.76%
EPS 0.01 -0.52 -0.60 -0.86 -0.29 -0.28 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.048 0.036 0.0648 0.0743 0.0928 0.1258 0.1337 -14.57%
Adjusted Per Share Value based on latest NOSH - 500,514
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
RPS 0.29 0.12 0.17 0.61 0.31 0.46 0.78 -14.11%
EPS 0.01 -0.47 -0.45 -0.63 -0.19 -0.17 0.14 -33.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.0321 0.0488 0.0542 0.0617 0.077 0.0733 -6.57%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
Date 31/05/23 31/05/22 31/05/21 29/05/20 30/11/18 30/11/17 30/11/16 -
Price 0.20 0.225 0.195 0.13 0.08 0.125 0.22 -
P/RPS 68.48 169.93 85.93 15.43 17.10 16.61 15.38 25.82%
P/EPS 2,757.34 -43.04 -32.34 -15.07 -27.82 -44.72 88.00 69.86%
EY 0.04 -2.32 -3.09 -6.64 -3.59 -2.24 1.14 -40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.17 6.25 3.01 1.75 0.86 0.99 1.65 15.32%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 CAGR
Date 27/07/23 28/07/22 30/08/21 23/07/20 31/01/19 02/02/18 31/01/17 -
Price 0.17 0.25 0.21 0.145 0.065 0.115 0.21 -
P/RPS 58.21 188.81 92.54 17.21 13.89 15.28 14.68 23.60%
P/EPS 2,343.74 -47.82 -34.83 -16.81 -22.60 -41.15 84.00 66.86%
EY 0.04 -2.09 -2.87 -5.95 -4.42 -2.43 1.19 -40.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 6.94 3.24 1.95 0.70 0.91 1.57 13.32%

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