[AURO] QoQ Quarter Result on 2015-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 3,355 2,867 5,821 3,755 5,117 4,480 2,967 8.53% QoQ % 17.02% -50.75% 55.02% -26.62% 14.22% 50.99% - Horiz. % 113.08% 96.63% 196.19% 126.56% 172.46% 150.99% 100.00%
PBT -485 -2,874 353 110 -4,604 -648 -643 -17.12% QoQ % 83.12% -914.16% 220.91% 102.39% -610.49% -0.78% - Horiz. % 75.43% 446.97% -54.90% -17.11% 716.02% 100.78% 100.00%
Tax 8 25 2 0 4,814 19 3 92.19% QoQ % -68.00% 1,150.00% 0.00% 0.00% 25,236.84% 533.33% - Horiz. % 266.67% 833.33% 66.67% 0.00% 160,466.66% 633.33% 100.00%
NP -477 -2,849 355 110 210 -629 -640 -17.78% QoQ % 83.26% -902.54% 222.73% -47.62% 133.39% 1.72% - Horiz. % 74.53% 445.16% -55.47% -17.19% -32.81% 98.28% 100.00%
NP to SH -477 -2,857 355 110 210 -629 -640 -17.78% QoQ % 83.30% -904.79% 222.73% -47.62% 133.39% 1.72% - Horiz. % 74.53% 446.41% -55.47% -17.19% -32.81% 98.28% 100.00%
Tax Rate - % - % -0.57 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 3,832 5,716 5,466 3,645 4,907 5,109 3,607 4.11% QoQ % -32.96% 4.57% 49.96% -25.72% -3.95% 41.64% - Horiz. % 106.24% 158.47% 151.54% 101.05% 136.04% 141.64% 100.00%
Net Worth 43,502 44,395 47,311 53,313 43,382 45,350 46,783 -4.73% QoQ % -2.01% -6.16% -11.26% 22.89% -4.34% -3.06% - Horiz. % 92.99% 94.90% 101.13% 113.96% 92.73% 96.94% 100.00%
Dividend 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 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 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 43,502 44,395 47,311 53,313 43,382 45,350 46,783 -4.73% QoQ % -2.01% -6.16% -11.26% 22.89% -4.34% -3.06% - Horiz. % 92.99% 94.90% 101.13% 113.96% 92.73% 96.94% 100.00%
NOSH 317,999 321,011 322,727 366,666 298,571 314,499 319,999 -0.42% QoQ % -0.94% -0.53% -11.98% 22.81% -5.06% -1.72% - Horiz. % 99.38% 100.32% 100.85% 114.58% 93.30% 98.28% 100.00%
Ratio Analysis 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin -14.22 % -99.37 % 6.10 % 2.93 % 4.10 % -14.04 % -21.57 % -24.23% QoQ % 85.69% -1,729.02% 108.19% -28.54% 129.20% 34.91% - Horiz. % 65.92% 460.69% -28.28% -13.58% -19.01% 65.09% 100.00%
ROE -1.10 % -6.44 % 0.75 % 0.21 % 0.48 % -1.39 % -1.37 % -13.60% QoQ % 82.92% -958.67% 257.14% -56.25% 134.53% -1.46% - Horiz. % 80.29% 470.07% -54.74% -15.33% -35.04% 101.46% 100.00%
Per Share 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 1.06 0.89 1.80 1.02 1.71 1.42 0.93 9.11% QoQ % 19.10% -50.56% 76.47% -40.35% 20.42% 52.69% - Horiz. % 113.98% 95.70% 193.55% 109.68% 183.87% 152.69% 100.00%
EPS -0.15 -0.89 0.11 0.03 0.07 -0.20 -0.20 -17.44% QoQ % 83.15% -909.09% 266.67% -57.14% 135.00% 0.00% - Horiz. % 75.00% 445.00% -55.00% -15.00% -35.00% 100.00% 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 0.1368 0.1383 0.1466 0.1454 0.1453 0.1442 0.1462 -4.33% QoQ % -1.08% -5.66% 0.83% 0.07% 0.76% -1.37% - Horiz. % 93.57% 94.60% 100.27% 99.45% 99.38% 98.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 0.58 0.50 1.01 0.65 0.88 0.77 0.51 8.94% QoQ % 16.00% -50.50% 55.38% -26.14% 14.29% 50.98% - Horiz. % 113.73% 98.04% 198.04% 127.45% 172.55% 150.98% 100.00%
EPS -0.08 -0.49 0.06 0.02 0.04 -0.11 -0.11 -19.11% QoQ % 83.67% -916.67% 200.00% -50.00% 136.36% 0.00% - Horiz. % 72.73% 445.45% -54.55% -18.18% -36.36% 100.00% 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 0.0751 0.0767 0.0817 0.0921 0.0749 0.0783 0.0808 -4.76% QoQ % -2.09% -6.12% -11.29% 22.96% -4.34% -3.09% - Horiz. % 92.95% 94.93% 101.11% 113.99% 92.70% 96.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.1200 0.1200 0.1500 0.1500 0.1100 0.1200 0.1100 -
P/RPS 11.37 13.44 8.32 14.65 6.42 8.42 11.86 -2.77% QoQ % -15.40% 61.54% -43.21% 128.19% -23.75% -29.01% - Horiz. % 95.87% 113.32% 70.15% 123.52% 54.13% 70.99% 100.00%
P/EPS -80.00 -13.48 136.36 500.00 156.39 -60.00 -55.00 28.35% QoQ % -493.47% -109.89% -72.73% 219.71% 360.65% -9.09% - Horiz. % 145.45% 24.51% -247.93% -909.09% -284.35% 109.09% 100.00%
EY -1.25 -7.42 0.73 0.20 0.64 -1.67 -1.82 -22.14% QoQ % 83.15% -1,116.44% 265.00% -68.75% 138.32% 8.24% - Horiz. % 68.68% 407.69% -40.11% -10.99% -35.16% 91.76% 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 0.88 0.87 1.02 1.03 0.76 0.83 0.75 11.23% QoQ % 1.15% -14.71% -0.97% 35.53% -8.43% 10.67% - Horiz. % 117.33% 116.00% 136.00% 137.33% 101.33% 110.67% 100.00%
Price Multiplier on Announcement Date 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 29/01/16 30/10/15 30/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 0.1100 0.1200 0.1100 0.1500 0.1500 0.1100 0.1400 -
P/RPS 10.43 13.44 6.10 14.65 8.75 7.72 15.10 -21.84% QoQ % -22.40% 120.33% -58.36% 67.43% 13.34% -48.87% - Horiz. % 69.07% 89.01% 40.40% 97.02% 57.95% 51.13% 100.00%
P/EPS -73.33 -13.48 100.00 500.00 213.27 -55.00 -70.00 3.14% QoQ % -443.99% -113.48% -80.00% 134.44% 487.76% 21.43% - Horiz. % 104.76% 19.26% -142.86% -714.29% -304.67% 78.57% 100.00%
EY -1.36 -7.42 1.00 0.20 0.47 -1.82 -1.43 -3.29% QoQ % 81.67% -842.00% 400.00% -57.45% 125.82% -27.27% - Horiz. % 95.10% 518.88% -69.93% -13.99% -32.87% 127.27% 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 0.80 0.87 0.75 1.03 1.03 0.76 0.96 -11.44% QoQ % -8.05% 16.00% -27.18% 0.00% 35.53% -20.83% - Horiz. % 83.33% 90.62% 78.12% 107.29% 107.29% 79.17% 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 Qtr Report to Bursa - 28.02.2015.xlsx 
