[AURO] QoQ Quarter Result on 2014-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
Revenue 5,117 4,480 2,967 879 642 2,342 430 539.89% QoQ % 14.22% 50.99% 237.54% 36.92% -72.59% 444.65% - Horiz. % 1,190.00% 1,041.86% 690.00% 204.42% 149.30% 544.65% 100.00%
PBT -4,604 -648 -643 -1,154 -1,023 -1,798 681 - QoQ % -610.49% -0.78% 44.28% -12.81% 43.10% -364.02% - Horiz. % -676.06% -95.15% -94.42% -169.46% -150.22% -264.02% 100.00%
Tax 4,814 19 3 1 -2 1 0 - QoQ % 25,236.84% 533.33% 200.00% 150.00% -300.00% 0.00% - Horiz. % 481,400.00% 1,900.00% 300.00% 100.00% -200.00% 100.00% -
NP 210 -629 -640 -1,153 -1,025 -1,797 681 -58.59% QoQ % 133.39% 1.72% 44.49% -12.49% 42.96% -363.88% - Horiz. % 30.84% -92.36% -93.98% -169.31% -150.51% -263.88% 100.00%
NP to SH 210 -629 -640 -1,153 -1,025 -1,797 681 -58.59% QoQ % 133.39% 1.72% 44.49% -12.49% 42.96% -363.88% - Horiz. % 30.84% -92.36% -93.98% -169.31% -150.51% -263.88% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,907 5,109 3,607 2,032 1,667 4,139 -251 - QoQ % -3.95% 41.64% 77.51% 21.90% -59.72% 1,749.00% - Horiz. % -1,954.98% -2,035.46% -1,437.05% -809.56% -664.14% -1,649.00% 100.00%
Net Worth 43,382 45,350 46,783 47,465 48,623 49,674 - - QoQ % -4.34% -3.06% -1.44% -2.38% -2.12% 0.00% - Horiz. % 87.33% 91.30% 94.18% 95.55% 97.88% 100.00% -
Dividend 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
Net Worth 43,382 45,350 46,783 47,465 48,623 49,674 - - QoQ % -4.34% -3.06% -1.44% -2.38% -2.12% 0.00% - Horiz. % 87.33% 91.30% 94.18% 95.55% 97.88% 100.00% -
NOSH 298,571 314,499 319,999 320,277 320,312 320,892 324,285 -6.00% QoQ % -5.06% -1.72% -0.09% -0.01% -0.18% -1.05% - Horiz. % 92.07% 96.98% 98.68% 98.76% 98.77% 98.95% 100.00%
Ratio Analysis 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
NP Margin 4.10 % -14.04 % -21.57 % -131.17 % -159.66 % -76.73 % 158.37 % -93.53% QoQ % 129.20% 34.91% 83.56% 17.84% -108.08% -148.45% - Horiz. % 2.59% -8.87% -13.62% -82.83% -100.81% -48.45% 100.00%
ROE 0.48 % -1.39 % -1.37 % -2.43 % -2.11 % -3.62 % - % - QoQ % 134.53% -1.46% 43.62% -15.17% 41.71% 0.00% - Horiz. % -13.26% 38.40% 37.85% 67.13% 58.29% 100.00% -
Per Share 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
RPS 1.71 1.42 0.93 0.27 0.20 0.73 0.13 589.79% QoQ % 20.42% 52.69% 244.44% 35.00% -72.60% 461.54% - Horiz. % 1,315.38% 1,092.31% 715.38% 207.69% 153.85% 561.54% 100.00%
EPS 0.07 -0.20 -0.20 -0.36 -0.32 -0.56 0.21 -56.11% QoQ % 135.00% 0.00% 44.44% -12.50% 42.86% -366.67% - Horiz. % 33.33% -95.24% -95.24% -171.43% -152.38% -266.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1453 0.1442 0.1462 0.1482 0.1518 0.1548 - - QoQ % 0.76% -1.37% -1.35% -2.37% -1.94% 0.00% - Horiz. % 93.86% 93.15% 94.44% 95.74% 98.06% 100.00% -
Adjusted Per Share Value based on latest NOSH - 579,040 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
RPS 0.88 0.77 0.51 0.15 0.11 0.40 0.07 566.77% QoQ % 14.29% 50.98% 240.00% 36.36% -72.50% 471.43% - Horiz. % 1,257.14% 1,100.00% 728.57% 214.29% 157.14% 571.43% 100.00%
EPS 0.04 -0.11 -0.11 -0.20 -0.18 -0.31 0.12 -56.11% QoQ % 136.36% 0.00% 45.00% -11.11% 41.94% -358.33% - Horiz. % 33.33% -91.67% -91.67% -166.67% -150.00% -258.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0749 0.0783 0.0808 0.0820 0.0840 0.0858 - - QoQ % -4.34% -3.09% -1.46% -2.38% -2.10% 0.00% - Horiz. % 87.30% 91.26% 94.17% 95.57% 97.90% 100.00% -
Price Multiplier on Financial Quarter End Date 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/07/13 -
Price 0.1100 0.1200 0.1100 0.1450 0.1500 0.1250 0.1250 -
P/RPS 6.42 8.42 11.86 52.83 74.84 17.13 94.27 -86.65% QoQ % -23.75% -29.01% -77.55% -29.41% 336.89% -81.83% - Horiz. % 6.81% 8.93% 12.58% 56.04% 79.39% 18.17% 100.00%
P/EPS 156.39 -60.00 -55.00 -40.28 -46.88 -22.32 59.52 106.27% QoQ % 360.65% -9.09% -36.54% 14.08% -110.04% -137.50% - Horiz. % 262.75% -100.81% -92.41% -67.67% -78.76% -37.50% 100.00%
EY 0.64 -1.67 -1.82 -2.48 -2.13 -4.48 1.68 -51.49% QoQ % 138.32% 8.24% 26.61% -16.43% 52.46% -366.67% - Horiz. % 38.10% -99.40% -108.33% -147.62% -126.79% -266.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.76 0.83 0.75 0.98 0.99 0.81 0.00 - QoQ % -8.43% 10.67% -23.47% -1.01% 22.22% 0.00% - Horiz. % 93.83% 102.47% 92.59% 120.99% 122.22% 100.00% -
Price Multiplier on Announcement Date 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/07/13 CAGR
Date 30/01/15 31/10/14 31/07/14 30/04/14 28/01/14 31/10/13 - -
Price 0.1500 0.1100 0.1400 0.1200 0.1450 0.1300 0.0000 -
P/RPS 8.75 7.72 15.10 43.72 72.34 17.81 0.00 - QoQ % 13.34% -48.87% -65.46% -39.56% 306.18% 0.00% - Horiz. % 49.13% 43.35% 84.78% 245.48% 406.18% 100.00% -
P/EPS 213.27 -55.00 -70.00 -33.33 -45.31 -23.21 0.00 - QoQ % 487.76% 21.43% -110.02% 26.44% -95.22% 0.00% - Horiz. % -918.87% 236.97% 301.59% 143.60% 195.22% 100.00% -
EY 0.47 -1.82 -1.43 -3.00 -2.21 -4.31 0.00 - QoQ % 125.82% -27.27% 52.33% -35.75% 48.72% 0.00% - Horiz. % -10.90% 42.23% 33.18% 69.61% 51.28% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.03 0.76 0.96 0.81 0.96 0.84 0.00 - QoQ % 35.53% -20.83% 18.52% -15.62% 14.29% 0.00% - Horiz. % 122.62% 90.48% 114.29% 96.43% 114.29% 100.00% -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2nd Quarter report to Bursa - 28.02.2014.doc 
