[AURO] YoY TTM Result on 31-May-2013 [#3]

Stock
[AURO] AURO HOLDINGS BERHAD
Announcement Date
31-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-May-2013 [#3]
Profit Trend
QoQ- 56.61%
YoY- 68.18%
Quarter Report
Latest QR
Upcoming QR
AURO's Result
AURO's Financial Summary
View:
Show?
TTM Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 11,882 19,173 6,830 2,621 7,725 10,907 20,156 -8.42%
PBT -4,547 -4,789 -4,618 -1,441 -4,523 -5,804 -22,830 -23.56%
Tax 25 4,835 3 1 -2 -152 0 -
NP -4,522 46 -4,615 -1,440 -4,525 -5,956 -22,830 -23.63%
-
NP to SH -4,520 46 -4,615 -1,440 -4,525 -5,956 -22,830 -23.63%
-
Tax Rate - - - - - - - -
Total Cost 16,404 19,127 11,445 4,061 12,250 16,863 42,986 -14.82%
-
Net Worth 42,150 47,311 46,783 52,923 54,039 47,448 53,576 -3.91%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,150 47,311 46,783 52,923 54,039 47,448 53,576 -3.91%
NOSH 315,263 322,727 319,999 324,285 323,783 320,384 320,625 -0.28%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -38.06% 0.24% -67.57% -54.94% -58.58% -54.61% -113.27% -
ROE -10.72% 0.10% -9.86% -2.72% -8.37% -12.55% -42.61% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 3.77 5.94 2.13 0.81 2.39 3.40 6.29 -8.17%
EPS -1.43 0.01 -1.44 -0.44 -1.40 -1.86 -7.12 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1466 0.1462 0.1632 0.1669 0.1481 0.1671 -3.64%
Adjusted Per Share Value based on latest NOSH - 324,285
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 1.94 3.13 1.12 0.43 1.26 1.78 3.29 -8.41%
EPS -0.74 0.01 -0.75 -0.24 -0.74 -0.97 -3.73 -23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0773 0.0764 0.0865 0.0883 0.0775 0.0875 -3.90%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.405 0.15 0.11 0.16 0.12 0.13 0.14 -
P/RPS 10.75 2.52 5.15 19.80 5.03 3.82 2.23 29.94%
P/EPS -28.25 1,052.37 -7.63 -36.03 -8.59 -6.99 -1.97 55.80%
EY -3.54 0.10 -13.11 -2.78 -11.65 -14.30 -50.86 -35.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 1.02 0.75 0.98 0.72 0.88 0.84 23.81%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 31/07/14 31/07/13 30/07/12 28/07/11 29/07/10 -
Price 0.31 0.11 0.14 0.125 0.12 0.11 0.18 -
P/RPS 8.23 1.85 6.56 15.47 5.03 3.23 2.86 19.24%
P/EPS -21.62 771.74 -9.71 -28.15 -8.59 -5.92 -2.53 42.93%
EY -4.62 0.13 -10.30 -3.55 -11.65 -16.90 -39.56 -30.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 0.75 0.96 0.77 0.72 0.74 1.08 13.57%

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