[AURO] YoY Cumulative 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- 106.09%
YoY- 120.49%
View:
Show?
Cumulative Result
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 2,717 4,628 3,355 5,117 642 655 544 30.71%
PBT -1,010 830 -485 -4,604 -1,023 -799 -1,063 -0.84%
Tax 0 -1,660 8 4,814 -2 0 6 -
NP -1,010 -830 -477 210 -1,025 -799 -1,057 -0.75%
-
NP to SH -1,009 809 -477 210 -1,025 -799 -1,057 -0.77%
-
Tax Rate - 200.00% - - - - - -
Total Cost 3,727 5,458 3,832 4,907 1,667 1,454 1,601 15.10%
-
Net Worth 45,416 43,265 43,502 43,382 48,623 52,254 44,554 0.31%
Dividend
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 45,416 43,265 43,502 43,382 48,623 52,254 44,554 0.31%
NOSH 361,020 323,600 317,999 298,571 320,312 319,600 320,303 2.01%
Ratio Analysis
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin -37.17% -17.93% -14.22% 4.10% -159.66% -121.98% -194.30% -
ROE -2.22% 1.87% -1.10% 0.48% -2.11% -1.53% -2.37% -
Per Share
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 0.75 1.43 1.06 1.71 0.20 0.20 0.17 28.03%
EPS -0.28 -0.23 -0.15 0.07 -0.32 -0.25 -0.33 -2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1258 0.1337 0.1368 0.1453 0.1518 0.1635 0.1391 -1.65%
Adjusted Per Share Value based on latest NOSH - 298,571
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 0.44 0.76 0.55 0.84 0.10 0.11 0.09 30.24%
EPS -0.16 0.13 -0.08 0.03 -0.17 -0.13 -0.17 -1.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0742 0.0707 0.0711 0.0709 0.0794 0.0854 0.0728 0.31%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.125 0.22 0.12 0.11 0.15 0.12 0.13 -
P/RPS 16.61 15.38 11.37 6.42 74.84 58.55 76.54 -22.46%
P/EPS -44.72 88.00 -80.00 156.39 -46.88 -48.00 -39.39 2.13%
EY -2.24 1.14 -1.25 0.64 -2.13 -2.08 -2.54 -2.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.65 0.88 0.76 0.99 0.73 0.93 1.04%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 02/02/18 31/01/17 29/01/16 30/01/15 28/01/14 31/01/13 31/01/12 -
Price 0.115 0.21 0.11 0.15 0.145 0.13 0.12 -
P/RPS 15.28 14.68 10.43 8.75 72.34 63.43 70.66 -22.50%
P/EPS -41.15 84.00 -73.33 213.27 -45.31 -52.00 -36.36 2.08%
EY -2.43 1.19 -1.36 0.47 -2.21 -1.92 -2.75 -2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.57 0.80 1.03 0.96 0.80 0.86 0.94%

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