[AURO] YoY TTM Result on 31-Aug-2020 [#2]

Announcement Date
30-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2021
Quarter
31-Aug-2020 [#2]
Profit Trend
QoQ- 24.55%
YoY- 21.28%
View:
Show?
TTM Result
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
Revenue 5,250 2,208 4,678 5,888 7,943 7,282 15,756 -18.09%
PBT -1,614 -17,454 -10,440 -5,024 -18,297 -17,234 -11,821 -30.34%
Tax 0 1,670 0 0 71 1 98 -
NP -1,614 -15,784 -10,440 -5,024 -18,226 -17,233 -11,723 -30.23%
-
NP to SH -1,614 -15,805 -10,440 -5,024 -18,223 -17,230 -11,719 -30.23%
-
Tax Rate - - - - - - - -
Total Cost 6,864 17,992 15,118 10,912 26,169 24,515 27,479 -22.26%
-
Net Worth 27,214 17,897 32,373 30,683 35,263 0 48,129 -9.83%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
Net Worth 27,214 17,897 32,373 30,683 35,263 0 48,129 -9.83%
NOSH 579,040 526,403 526,403 431,478 392,253 391,935 392,253 7.32%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
NP Margin -30.74% -714.86% -223.17% -85.33% -229.46% -236.65% -74.40% -
ROE -5.93% -88.31% -32.25% -16.37% -51.68% 0.00% -24.35% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
RPS 0.91 0.42 0.93 1.37 2.02 1.86 4.02 -23.64%
EPS -0.28 -3.00 -2.07 -1.17 -4.65 -4.40 -2.99 -34.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.047 0.034 0.0641 0.0713 0.0899 0.00 0.1227 -15.99%
Adjusted Per Share Value based on latest NOSH - 431,478
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
RPS 0.89 0.37 0.79 1.00 1.35 1.23 2.67 -18.08%
EPS -0.27 -2.68 -1.77 -0.85 -3.09 -2.92 -1.99 -30.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0461 0.0303 0.0549 0.052 0.0598 0.00 0.0816 -9.84%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 28/02/19 01/03/19 28/02/18 -
Price 0.17 0.225 0.21 0.175 0.065 0.065 0.125 -
P/RPS 18.75 53.64 22.67 12.79 3.21 3.50 3.11 38.57%
P/EPS -60.99 -7.49 -10.16 -14.99 -1.40 -1.48 -4.18 62.70%
EY -1.64 -13.34 -9.84 -6.67 -71.47 -67.63 -23.90 -38.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 6.62 3.28 2.45 0.72 0.00 1.02 25.86%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 28/02/19 01/03/19 28/02/18 CAGR
Date 27/10/23 28/10/22 28/10/21 30/10/20 19/04/19 - 30/04/18 -
Price 0.17 0.225 0.26 0.14 0.13 0.00 0.255 -
P/RPS 18.75 53.64 28.07 10.23 6.42 0.00 6.35 21.72%
P/EPS -60.99 -7.49 -12.58 -11.99 -2.80 0.00 -8.54 42.90%
EY -1.64 -13.34 -7.95 -8.34 -35.74 0.00 -11.72 -30.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 6.62 4.06 1.96 1.45 0.00 2.08 10.58%

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