[AURO] QoQ Quarter Result on 2016-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Revenue 4,373 4,135 7,609 4,628 3,666 2,517 3,143 24.51% QoQ % 5.76% -45.66% 64.41% 26.24% 45.65% -19.92% - Horiz. % 139.13% 131.56% 242.09% 147.25% 116.64% 80.08% 100.00%
PBT -8,981 -718 -740 -830 -1,322 -601 -588 510.54% QoQ % -1,150.84% 2.97% 10.84% 37.22% -119.97% -2.21% - Horiz. % 1,527.38% 122.11% 125.85% 141.16% 224.83% 102.21% 100.00%
Tax 98 0 0 0 73 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 134.25% 0.00% 0.00% 0.00% 100.00% - -
NP -8,883 -718 -740 -830 -1,249 -601 -588 506.11% QoQ % -1,137.19% 2.97% 10.84% 33.55% -107.82% -2.21% - Horiz. % 1,510.71% 122.11% 125.85% 141.16% 212.41% 102.21% 100.00%
NP to SH -8,880 -716 -737 -809 -1,243 -599 -588 505.97% QoQ % -1,140.22% 2.85% 8.90% 34.92% -107.51% -1.87% - Horiz. % 1,510.20% 121.77% 125.34% 137.59% 211.39% 101.87% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 13,256 4,853 8,349 5,458 4,915 3,118 3,731 131.95% QoQ % 173.15% -41.87% 52.97% 11.05% 57.63% -16.43% - Horiz. % 355.29% 130.07% 223.77% 146.29% 131.73% 83.57% 100.00%
Net Worth 47,004 48,015 51,673 47,027 37,959 42,150 43,585 5.14% QoQ % -2.11% -7.08% 9.88% 23.89% -9.94% -3.29% - Horiz. % 107.84% 110.16% 118.56% 107.90% 87.09% 96.71% 100.00%
Dividend 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 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 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Net Worth 47,004 48,015 51,673 47,027 37,959 42,150 43,585 5.14% QoQ % -2.11% -7.08% 9.88% 23.89% -9.94% -3.29% - Horiz. % 107.84% 110.16% 118.56% 107.90% 87.09% 96.71% 100.00%
NOSH 361,020 361,020 352,000 351,739 318,717 315,263 321,666 7.96% QoQ % 0.00% 2.56% 0.07% 10.36% 1.10% -1.99% - Horiz. % 112.23% 112.23% 109.43% 109.35% 99.08% 98.01% 100.00%
Ratio Analysis 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
NP Margin -203.13 % -17.36 % -9.73 % -17.93 % -34.07 % -23.88 % -18.71 % 386.78% QoQ % -1,070.10% -78.42% 45.73% 47.37% -42.67% -27.63% - Horiz. % 1,085.68% 92.78% 52.00% 95.83% 182.10% 127.63% 100.00%
ROE -18.89 % -1.49 % -1.43 % -1.72 % -3.27 % -1.42 % -1.35 % 476.05% QoQ % -1,167.79% -4.20% 16.86% 47.40% -130.28% -5.19% - Horiz. % 1,399.26% 110.37% 105.93% 127.41% 242.22% 105.19% 100.00%
Per Share 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
RPS 1.21 1.15 2.16 1.32 1.15 0.80 0.98 15.02% QoQ % 5.22% -46.76% 63.64% 14.78% 43.75% -18.37% - Horiz. % 123.47% 117.35% 220.41% 134.69% 117.35% 81.63% 100.00%
EPS -2.46 -0.20 -0.23 -0.23 -0.39 -0.19 -0.18 467.11% QoQ % -1,130.00% 13.04% 0.00% 41.03% -105.26% -5.56% - Horiz. % 1,366.67% 111.11% 127.78% 127.78% 216.67% 105.56% 100.00%
DPS 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 0.1302 0.1330 0.1468 0.1337 0.1191 0.1337 0.1355 -2.61% QoQ % -2.11% -9.40% 9.80% 12.26% -10.92% -1.33% - Horiz. % 96.09% 98.15% 108.34% 98.67% 87.90% 98.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
RPS 0.76 0.71 1.31 0.80 0.63 0.43 0.54 25.46% QoQ % 7.04% -45.80% 63.75% 26.98% 46.51% -20.37% - Horiz. % 140.74% 131.48% 242.59% 148.15% 116.67% 79.63% 100.00%
EPS -1.53 -0.12 -0.13 -0.14 -0.21 -0.10 -0.10 511.23% QoQ % -1,175.00% 7.69% 7.14% 33.33% -110.00% 0.00% - Horiz. % 1,530.00% 120.00% 130.00% 140.00% 210.00% 100.00% 100.00%
DPS 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 0.0812 0.0829 0.0892 0.0812 0.0656 0.0728 0.0753 5.13% QoQ % -2.05% -7.06% 9.85% 23.78% -9.89% -3.32% - Horiz. % 107.84% 110.09% 118.46% 107.84% 87.12% 96.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 26/02/16 -
Price 0.1550 0.2000 0.1950 0.2200 0.3500 0.4050 0.1350 -
P/RPS 12.80 17.46 9.02 16.72 30.43 50.73 13.82 -4.96% QoQ % -26.69% 93.57% -46.05% -45.05% -40.02% 267.08% - Horiz. % 92.62% 126.34% 65.27% 120.98% 220.19% 367.08% 100.00%
P/EPS -6.30 -100.84 -93.13 -95.65 -89.74 -213.16 -73.85 -80.48% QoQ % 93.75% -8.28% 2.63% -6.59% 57.90% -188.64% - Horiz. % 8.53% 136.55% 126.11% 129.52% 121.52% 288.64% 100.00%
EY -15.87 -0.99 -1.07 -1.05 -1.11 -0.47 -1.35 413.16% QoQ % -1,503.03% 7.48% -1.90% 5.41% -136.17% 65.19% - Horiz. % 1,175.56% 73.33% 79.26% 77.78% 82.22% 34.81% 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 1.19 1.50 1.33 1.65 2.94 3.03 1.00 12.24% QoQ % -20.67% 12.78% -19.39% -43.88% -2.97% 203.00% - Horiz. % 119.00% 150.00% 133.00% 165.00% 294.00% 303.00% 100.00%
Price Multiplier on Announcement Date 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 28/07/16 29/04/16 -
Price 0.1550 0.1800 0.2300 0.2100 0.2450 0.3100 0.3950 -
P/RPS 12.80 15.72 10.64 15.96 21.30 38.83 40.43 -53.39% QoQ % -18.58% 47.74% -33.33% -25.07% -45.15% -3.96% - Horiz. % 31.66% 38.88% 26.32% 39.48% 52.68% 96.04% 100.00%
P/EPS -6.30 -90.76 -109.85 -91.30 -62.82 -163.16 -216.09 -90.43% QoQ % 93.06% 17.38% -20.32% -45.34% 61.50% 24.49% - Horiz. % 2.92% 42.00% 50.84% 42.25% 29.07% 75.51% 100.00%
EY -15.87 -1.10 -0.91 -1.10 -1.59 -0.61 -0.46 948.46% QoQ % -1,342.73% -20.88% 17.27% 30.82% -160.66% -32.61% - Horiz. % 3,450.00% 239.13% 197.83% 239.13% 345.65% 132.61% 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 1.19 1.35 1.57 1.57 2.06 2.32 2.92 -44.88% QoQ % -11.85% -14.01% 0.00% -23.79% -11.21% -20.55% - Horiz. % 40.75% 46.23% 53.77% 53.77% 70.55% 79.45% 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