[AURO] YoY TTM Result on 28-Feb-2016 [#2]

Announcement Date
29-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
28-Feb-2016 [#2]
Profit Trend
QoQ- -24.34%
YoY- -275.76%
View:
Show?
TTM Result
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 7,943 15,756 18,420 15,186 16,319 4,293 2,760 19.25%
PBT -18,297 -11,821 -3,493 -3,593 -5,785 -3,294 -3,320 32.88%
Tax 71 98 73 27 4,836 0 1 103.42%
NP -18,226 -11,723 -3,420 -3,566 -949 -3,294 -3,319 32.80%
-
NP to SH -18,223 -11,719 -3,388 -3,566 -949 -3,294 -3,319 32.80%
-
Tax Rate - - - - - - - -
Total Cost 26,169 27,479 21,840 18,752 17,268 7,587 6,079 27.52%
-
Net Worth 35,263 48,129 51,673 43,585 53,313 47,465 50,673 -5.86%
Dividend
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 35,263 48,129 51,673 43,585 53,313 47,465 50,673 -5.86%
NOSH 392,253 392,253 352,000 321,666 366,666 320,277 314,545 3.74%
Ratio Analysis
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin -229.46% -74.40% -18.57% -23.48% -5.82% -76.73% -120.25% -
ROE -51.68% -24.35% -6.56% -8.18% -1.78% -6.94% -6.55% -
Per Share
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 2.02 4.02 5.23 4.72 4.45 1.34 0.88 14.84%
EPS -4.65 -2.99 -0.96 -1.11 -0.26 -1.03 -1.06 27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.1227 0.1468 0.1355 0.1454 0.1482 0.1611 -9.26%
Adjusted Per Share Value based on latest NOSH - 321,666
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 1.37 2.72 3.18 2.62 2.82 0.74 0.48 19.09%
EPS -3.15 -2.02 -0.59 -0.62 -0.16 -0.57 -0.57 32.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0609 0.0831 0.0892 0.0753 0.0921 0.082 0.0875 -5.85%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.065 0.125 0.195 0.135 0.15 0.145 0.125 -
P/RPS 3.21 3.11 3.73 2.86 3.37 10.82 14.25 -21.98%
P/EPS -1.40 -4.18 -20.26 -12.18 -57.96 -14.10 -11.85 -29.93%
EY -71.47 -23.90 -4.94 -8.21 -1.73 -7.09 -8.44 42.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.02 1.33 1.00 1.03 0.98 0.78 -1.32%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 19/04/19 30/04/18 28/04/17 29/04/16 30/04/15 - 29/04/13 -
Price 0.13 0.255 0.23 0.395 0.15 0.00 0.13 -
P/RPS 6.42 6.35 4.40 8.37 3.37 0.00 14.82 -13.00%
P/EPS -2.80 -8.54 -23.90 -35.63 -57.96 0.00 -12.32 -21.87%
EY -35.74 -11.72 -4.18 -2.81 -1.73 0.00 -8.12 28.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.08 1.57 2.92 1.03 0.00 0.81 10.18%

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