[AURO] QoQ Quarter Result on 2019-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Revenue 2,014 1,415 1,856 1,811 1,835 1,851 2,446 -12.14% QoQ % 42.33% -23.76% 2.48% -1.31% -0.86% -24.33% - Horiz. % 82.34% 57.85% 75.88% 74.04% 75.02% 75.67% 100.00%
PBT -1,027 -2,946 -1,093 -1,215 -1,128 -15,030 -924 7.29% QoQ % 65.14% -169.53% 10.04% -7.71% 92.50% -1,526.62% - Horiz. % 111.15% 318.83% 118.29% 131.49% 122.08% 1,626.62% 100.00%
Tax 0 0 0 0 0 83 -12 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 791.67% - Horiz. % -0.00% -0.00% -0.00% -0.00% -0.00% -691.67% 100.00%
NP -1,027 -2,946 -1,093 -1,215 -1,128 -14,947 -936 6.37% QoQ % 65.14% -169.53% 10.04% -7.71% 92.45% -1,496.90% - Horiz. % 109.72% 314.74% 116.77% 129.81% 120.51% 1,596.90% 100.00%
NP to SH -1,027 -2,946 -1,093 -1,215 -1,128 -14,944 -936 6.37% QoQ % 65.14% -169.53% 10.04% -7.71% 92.45% -1,496.58% - Horiz. % 109.72% 314.74% 116.77% 129.81% 120.51% 1,596.58% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,041 4,361 2,949 3,026 2,963 16,798 3,382 -6.83% QoQ % -30.27% 47.88% -2.54% 2.13% -82.36% 396.69% - Horiz. % 89.92% 128.95% 87.20% 89.47% 87.61% 496.69% 100.00%
Net Worth 34,500 35,419 38,394 35,263 36,401 34,008 47,109 -18.74% QoQ % -2.59% -7.75% 8.88% -3.12% 7.04% -27.81% - Horiz. % 73.24% 75.18% 81.50% 74.85% 77.27% 72.19% 100.00%
Dividend 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 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 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Net Worth 34,500 35,419 38,394 35,263 36,401 34,008 47,109 -18.74% QoQ % -2.59% -7.75% 8.88% -3.12% 7.04% -27.81% - Horiz. % 73.24% 75.18% 81.50% 74.85% 77.27% 72.19% 100.00%
NOSH 428,051 427,253 472,253 392,253 392,253 392,253 392,253 5.99% QoQ % 0.19% -9.53% 20.40% 0.00% 0.00% 0.00% - Horiz. % 109.13% 108.92% 120.40% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
NP Margin -50.99 % -208.20 % -58.89 % -67.09 % -61.47 % -807.51 % -38.27 % 21.06% QoQ % 75.51% -253.54% 12.22% -9.14% 92.39% -2,010.03% - Horiz. % 133.24% 544.03% 153.88% 175.31% 160.62% 2,110.03% 100.00%
ROE -2.98 % -8.32 % -2.85 % -3.45 % -3.10 % -43.94 % -1.99 % 30.86% QoQ % 64.18% -191.93% 17.39% -11.29% 92.94% -2,108.04% - Horiz. % 149.75% 418.09% 143.22% 173.37% 155.78% 2,208.04% 100.00%
Per Share 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 0.47 0.33 0.39 0.46 0.47 0.47 0.62 -16.85% QoQ % 42.42% -15.38% -15.22% -2.13% 0.00% -24.19% - Horiz. % 75.81% 53.23% 62.90% 74.19% 75.81% 75.81% 100.00%
EPS -0.24 -0.69 -0.23 -0.31 -0.29 -3.81 -0.26 -5.19% QoQ % 65.22% -200.00% 25.81% -6.90% 92.39% -1,365.38% - Horiz. % 92.31% 265.38% 88.46% 119.23% 111.54% 1,465.38% 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 0.0806 0.0829 0.0813 0.0899 0.0928 0.0867 0.1201 -23.33% QoQ % -2.77% 1.97% -9.57% -3.12% 7.04% -27.81% - Horiz. % 67.11% 69.03% 67.69% 74.85% 77.27% 72.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
RPS 0.35 0.24 0.32 0.31 0.32 0.32 0.42 -11.44% QoQ % 45.83% -25.00% 3.23% -3.12% 0.00% -23.81% - Horiz. % 83.33% 57.14% 76.19% 73.81% 76.19% 76.19% 100.00%
EPS -0.18 -0.51 -0.19 -0.21 -0.19 -2.58 -0.16 8.16% QoQ % 64.71% -168.42% 9.52% -10.53% 92.64% -1,512.50% - Horiz. % 112.50% 318.75% 118.75% 131.25% 118.75% 1,612.50% 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 0.0596 0.0612 0.0663 0.0609 0.0629 0.0587 0.0814 -18.75% QoQ % -2.61% -7.69% 8.87% -3.18% 7.16% -27.89% - Horiz. % 73.22% 75.18% 81.45% 74.82% 77.27% 72.11% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 -
Price 0.0950 0.0800 0.1100 0.0650 0.0800 0.1100 0.1150 -
P/RPS 20.19 24.16 27.99 14.08 17.10 23.31 18.44 6.22% QoQ % -16.43% -13.68% 98.79% -17.66% -26.64% 26.41% - Horiz. % 109.49% 131.02% 151.79% 76.36% 92.73% 126.41% 100.00%
P/EPS -39.60 -11.60 -47.53 -20.98 -27.82 -2.89 -48.19 -12.26% QoQ % -241.38% 75.59% -126.55% 24.59% -862.63% 94.00% - Horiz. % 82.17% 24.07% 98.63% 43.54% 57.73% 6.00% 100.00%
EY -2.53 -8.62 -2.10 -4.77 -3.59 -34.63 -2.07 14.30% QoQ % 70.65% -310.48% 55.97% -32.87% 89.63% -1,572.95% - Horiz. % 122.22% 416.43% 101.45% 230.43% 173.43% 1,672.95% 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 1.18 0.97 1.35 0.72 0.86 1.27 0.96 14.73% QoQ % 21.65% -28.15% 87.50% -16.28% -32.28% 32.29% - Horiz. % 122.92% 101.04% 140.62% 75.00% 89.58% 132.29% 100.00%
Price Multiplier on Announcement Date 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 CAGR
Date 21/01/20 04/11/19 31/07/19 19/04/19 31/01/19 31/10/18 01/08/18 -
Price 0.1200 0.1000 0.0900 0.1300 0.0650 0.0850 0.1250 -
P/RPS 25.50 30.19 22.90 28.16 13.89 18.01 20.05 17.37% QoQ % -15.53% 31.83% -18.68% 102.74% -22.88% -10.17% - Horiz. % 127.18% 150.57% 114.21% 140.45% 69.28% 89.83% 100.00%
P/EPS -50.02 -14.50 -38.89 -41.97 -22.60 -2.23 -52.38 -3.02% QoQ % -244.97% 62.72% 7.34% -85.71% -913.45% 95.74% - Horiz. % 95.49% 27.68% 74.25% 80.13% 43.15% 4.26% 100.00%
EY -2.00 -6.90 -2.57 -2.38 -4.42 -44.82 -1.91 3.11% QoQ % 71.01% -168.48% -7.98% 46.15% 90.14% -2,246.60% - Horiz. % 104.71% 361.26% 134.55% 124.61% 231.41% 2,346.60% 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 1.49 1.21 1.11 1.45 0.70 0.98 1.04 27.06% QoQ % 23.14% 9.01% -23.45% 107.14% -28.57% -5.77% - Horiz. % 143.27% 116.35% 106.73% 139.42% 67.31% 94.23% 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
NWP - Q2 2019.pdf 
