[AURO] YoY TTM Result on 30-Nov-2017 [#1]

Announcement Date
02-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- -1.8%
YoY- -250.17%
View:
Show?
TTM Result
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 5,473 5,040 10,663 14,206 13,954 15,798 13,443 -12.90%
PBT -8,960 -6,659 -18,194 -11,449 -3,341 -2,895 -7,049 3.75%
Tax 0 0 71 98 73 27 4,837 -
NP -8,960 -6,659 -18,123 -11,351 -3,268 -2,868 -2,212 23.99%
-
NP to SH -8,960 -6,659 -18,122 -11,342 -3,239 -2,868 -2,212 23.99%
-
Tax Rate - - - - - - - -
Total Cost 14,433 11,699 28,786 25,557 17,222 18,666 15,655 -1.24%
-
Net Worth 28,811 31,974 36,401 45,416 47,027 43,502 43,382 -6.09%
Dividend
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 28,811 31,974 36,401 45,416 47,027 43,502 43,382 -6.09%
NOSH 500,514 431,478 392,253 361,020 351,739 317,999 298,571 8.26%
Ratio Analysis
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -163.71% -132.12% -169.96% -79.90% -23.42% -18.15% -16.45% -
ROE -31.10% -20.83% -49.78% -24.97% -6.89% -6.59% -5.10% -
Per Share
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 1.23 1.17 2.72 3.93 3.97 4.97 4.50 -18.07%
EPS -2.02 -1.55 -4.62 -3.14 -0.92 -0.90 -0.74 16.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0743 0.0928 0.1258 0.1337 0.1368 0.1453 -11.67%
Adjusted Per Share Value based on latest NOSH - 361,020
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 0.93 0.85 1.81 2.41 2.36 2.68 2.28 -12.87%
EPS -1.52 -1.13 -3.07 -1.92 -0.55 -0.49 -0.37 24.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0488 0.0542 0.0617 0.077 0.0797 0.0737 0.0735 -6.10%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 31/05/21 29/05/20 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.195 0.13 0.08 0.125 0.22 0.12 0.11 -
P/RPS 15.84 11.10 2.94 3.18 5.55 2.42 2.44 33.32%
P/EPS -9.68 -8.40 -1.73 -3.98 -23.89 -13.31 -14.85 -6.36%
EY -10.33 -11.90 -57.75 -25.13 -4.19 -7.52 -6.74 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.75 0.86 0.99 1.65 0.88 0.76 23.56%
Price Multiplier on Announcement Date
31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/08/21 23/07/20 31/01/19 02/02/18 31/01/17 29/01/16 30/01/15 -
Price 0.21 0.145 0.065 0.115 0.21 0.11 0.15 -
P/RPS 17.06 12.38 2.39 2.92 5.29 2.21 3.33 28.55%
P/EPS -10.42 -9.37 -1.41 -3.66 -22.80 -12.20 -20.25 -9.71%
EY -9.60 -10.67 -71.08 -27.32 -4.39 -8.20 -4.94 10.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.24 1.95 0.70 0.91 1.57 0.80 1.03 19.26%

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