[AURO] YoY Quarter Result on 28-Feb-2014 [#2]

Announcement Date
30-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
28-Feb-2014 [#2]
Profit Trend
QoQ- -12.49%
YoY- -66.62%
View:
Show?
Quarter Result
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Revenue 7,609 3,143 3,755 879 652 2,011 912 42.36%
PBT -740 -588 110 -1,154 -693 -461 -1,669 -12.66%
Tax 0 0 0 1 1 -21 8 -
NP -740 -588 110 -1,153 -692 -482 -1,661 -12.59%
-
NP to SH -737 -588 110 -1,153 -692 -482 -1,661 -12.65%
-
Tax Rate - - 0.00% - - - - -
Total Cost 8,349 3,731 3,645 2,032 1,344 2,493 2,573 21.65%
-
Net Worth 51,673 43,585 53,313 47,465 50,673 43,733 49,031 0.87%
Dividend
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Net Worth 51,673 43,585 53,313 47,465 50,673 43,733 49,031 0.87%
NOSH 352,000 321,666 366,666 320,277 314,545 321,333 319,423 1.63%
Ratio Analysis
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
NP Margin -9.73% -18.71% 2.93% -131.17% -106.13% -23.97% -182.13% -
ROE -1.43% -1.35% 0.21% -2.43% -1.37% -1.10% -3.39% -
Per Share
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 2.16 0.98 1.02 0.27 0.21 0.63 0.29 39.70%
EPS -0.23 -0.18 0.03 -0.36 -0.22 -0.15 -0.52 -12.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1468 0.1355 0.1454 0.1482 0.1611 0.1361 0.1535 -0.74%
Adjusted Per Share Value based on latest NOSH - 320,277
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
RPS 1.31 0.54 0.65 0.15 0.11 0.35 0.16 41.92%
EPS -0.13 -0.10 0.02 -0.20 -0.12 -0.08 -0.29 -12.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0892 0.0753 0.0921 0.082 0.0875 0.0755 0.0847 0.86%
Price Multiplier on Financial Quarter End Date
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.195 0.135 0.15 0.145 0.125 0.13 0.105 -
P/RPS 9.02 13.82 14.65 52.83 60.30 20.77 36.78 -20.86%
P/EPS -93.13 -73.85 500.00 -40.28 -56.82 -86.67 -20.19 28.99%
EY -1.07 -1.35 0.20 -2.48 -1.76 -1.15 -4.95 -22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.00 1.03 0.98 0.78 0.96 0.68 11.81%
Price Multiplier on Announcement Date
28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 29/02/12 28/02/11 CAGR
Date 28/04/17 29/04/16 30/04/15 30/04/14 29/04/13 27/04/12 28/04/11 -
Price 0.23 0.395 0.15 0.12 0.13 0.14 0.11 -
P/RPS 10.64 40.43 14.65 43.72 62.72 22.37 38.53 -19.28%
P/EPS -109.85 -216.09 500.00 -33.33 -59.09 -93.33 -21.15 31.56%
EY -0.91 -0.46 0.20 -3.00 -1.69 -1.07 -4.73 -24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 2.92 1.03 0.81 0.81 1.03 0.72 13.86%

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