[AURO] QoQ Annualized Quarter Result on 30-Nov-2014 [#1]

Announcement Date
30-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 124.38%
YoY- 120.49%
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 17,560 19,590 17,744 20,468 8,969 5,984 3,042 220.76%
PBT -2,249 832 636 -18,416 -3,467 -3,760 -4,356 -35.56%
Tax 25 2 0 19,256 21 4 -2 -
NP -2,224 834 636 840 -3,446 -3,756 -4,358 -36.06%
-
NP to SH -2,225 834 636 840 -3,446 -3,756 -4,358 -36.04%
-
Tax Rate - -0.24% 0.00% - - - - -
Total Cost 19,784 18,756 17,108 19,628 12,415 9,740 7,400 92.28%
-
Net Worth 43,927 41,714 46,237 43,382 46,010 46,800 47,489 -5.05%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 43,927 41,714 46,237 43,382 46,010 46,800 47,489 -5.05%
NOSH 317,857 284,545 317,999 298,571 319,074 320,113 320,441 -0.53%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin -12.67% 4.26% 3.58% 4.10% -38.42% -62.77% -143.26% -
ROE -5.07% 2.00% 1.38% 1.94% -7.49% -8.03% -9.18% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 5.52 6.88 5.58 6.86 2.81 1.87 0.95 222.16%
EPS -0.70 0.29 0.20 0.28 -1.08 -1.17 -1.36 -35.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.1466 0.1454 0.1453 0.1442 0.1462 0.1482 -4.53%
Adjusted Per Share Value based on latest NOSH - 298,571
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 2.87 3.20 2.90 3.34 1.47 0.98 0.50 219.56%
EPS -0.36 0.14 0.10 0.14 -0.56 -0.61 -0.71 -36.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0718 0.0681 0.0755 0.0709 0.0752 0.0765 0.0776 -5.03%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.12 0.15 0.15 0.11 0.12 0.11 0.145 -
P/RPS 2.17 2.18 2.69 1.60 4.27 5.88 15.27 -72.67%
P/EPS -17.14 51.14 75.00 39.10 -11.11 -9.38 -10.66 37.12%
EY -5.83 1.96 1.33 2.56 -9.00 -10.67 -9.38 -27.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.03 0.76 0.83 0.75 0.98 -7.61%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 30/10/15 30/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.12 0.11 0.15 0.15 0.11 0.14 0.12 -
P/RPS 2.17 1.60 2.69 2.19 3.91 7.49 12.64 -69.01%
P/EPS -17.14 37.50 75.00 53.32 -10.19 -11.93 -8.82 55.53%
EY -5.83 2.67 1.33 1.88 -9.82 -8.38 -11.33 -35.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.75 1.03 1.03 0.76 0.96 0.81 4.86%

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