[AURO] YoY TTM Result on 31-Aug-2013 [#4]

Announcement Date
31-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- -773.64%
YoY- 66.53%
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 12,681 17,560 8,968 3,854 4,008 8,446 23,503 -9.76%
PBT -2,995 -7,015 -3,468 -1,129 -3,352 -6,834 -6,246 -11.51%
Tax 73 4,841 21 2 -15 -55 -84 -
NP -2,922 -2,174 -3,447 -1,127 -3,367 -6,889 -6,330 -12.07%
-
NP to SH -2,906 -2,182 -3,447 -1,127 -3,367 -6,889 -6,330 -12.15%
-
Tax Rate - - - - - - - -
Total Cost 15,603 19,734 12,415 4,981 7,375 15,335 29,833 -10.23%
-
Net Worth 40,381 44,395 45,350 49,674 51,691 45,466 56,293 -5.38%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 40,381 44,395 45,350 49,674 51,691 45,466 56,293 -5.38%
NOSH 318,717 321,011 314,499 320,892 314,999 319,285 342,000 -1.16%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin -23.04% -12.38% -38.44% -29.24% -84.01% -81.57% -26.93% -
ROE -7.20% -4.91% -7.60% -2.27% -6.51% -15.15% -11.24% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 3.98 5.47 2.85 1.20 1.27 2.65 6.87 -8.68%
EPS -0.91 -0.68 -1.10 -0.35 -1.07 -2.16 -1.85 -11.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1267 0.1383 0.1442 0.1548 0.1641 0.1424 0.1646 -4.26%
Adjusted Per Share Value based on latest NOSH - 320,892
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 2.19 3.03 1.55 0.67 0.69 1.46 4.06 -9.76%
EPS -0.50 -0.38 -0.60 -0.19 -0.58 -1.19 -1.09 -12.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0767 0.0783 0.0858 0.0893 0.0785 0.0972 -5.38%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.35 0.12 0.12 0.125 0.16 0.12 0.18 -
P/RPS 8.80 2.19 4.21 10.41 12.57 4.54 2.62 22.35%
P/EPS -38.39 -17.65 -10.95 -35.59 -14.97 -5.56 -9.73 25.67%
EY -2.61 -5.66 -9.13 -2.81 -6.68 -17.98 -10.28 -20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 0.87 0.83 0.81 0.98 0.84 1.09 16.73%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 31/10/16 30/10/15 31/10/14 - 31/10/12 28/10/11 28/10/10 -
Price 0.245 0.12 0.11 0.00 0.12 0.12 0.10 -
P/RPS 6.16 2.19 3.86 0.00 9.43 4.54 1.46 27.08%
P/EPS -26.87 -17.65 -10.04 0.00 -11.23 -5.56 -5.40 30.62%
EY -3.72 -5.66 -9.96 0.00 -8.91 -17.98 -18.51 -23.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 0.87 0.76 0.00 0.73 0.84 0.61 21.14%

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