[AURO] QoQ Quarter Result on 2020-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 1,468 1,009 1,487 714 2,263 548 1,063 23.94% QoQ % 45.49% -32.15% 108.26% -68.45% 312.96% -48.45% - Horiz. % 138.10% 94.92% 139.89% 67.17% 212.89% 51.55% 100.00%
PBT -2,791 -2,681 -3,526 -1,442 -1,311 -965 -1,721 37.91% QoQ % -4.10% 23.96% -144.52% -9.99% -35.85% 43.93% - Horiz. % 162.17% 155.78% 204.88% 83.79% 76.18% 56.07% 100.00%
Tax 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -2,791 -2,681 -3,526 -1,442 -1,311 -965 -1,721 37.91% QoQ % -4.10% 23.96% -144.52% -9.99% -35.85% 43.93% - Horiz. % 162.17% 155.78% 204.88% 83.79% 76.18% 56.07% 100.00%
NP to SH -2,791 -2,681 -3,526 -1,442 -1,311 -965 -1,721 37.91% QoQ % -4.10% 23.96% -144.52% -9.99% -35.85% 43.93% - Horiz. % 162.17% 155.78% 204.88% 83.79% 76.18% 56.07% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 4,259 3,690 5,013 2,156 3,574 1,513 2,784 32.66% QoQ % 15.42% -26.39% 132.51% -39.68% 136.22% -45.65% - Horiz. % 152.98% 132.54% 180.06% 77.44% 128.38% 54.35% 100.00%
Net Worth 32,373 28,811 28,981 29,294 30,683 31,974 32,920 -1.11% QoQ % 12.36% -0.59% -1.07% -4.53% -4.04% -2.87% - Horiz. % 98.34% 87.52% 88.03% 88.99% 93.21% 97.13% 100.00%
Dividend 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 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 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 32,373 28,811 28,981 29,294 30,683 31,974 32,920 -1.11% QoQ % 12.36% -0.59% -1.07% -4.53% -4.04% -2.87% - Horiz. % 98.34% 87.52% 88.03% 88.99% 93.21% 97.13% 100.00%
NOSH 505,042 444,616 437,788 430,802 430,349 430,349 429,774 11.33% QoQ % 13.59% 1.56% 1.62% 0.11% 0.00% 0.13% - Horiz. % 117.51% 103.45% 101.86% 100.24% 100.13% 100.13% 100.00%
Ratio Analysis 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -190.12 % -265.71 % -237.12 % -201.96 % -57.93 % -176.09 % -161.90 % 11.27% QoQ % 28.45% -12.06% -17.41% -248.63% 67.10% -8.76% - Horiz. % 117.43% 164.12% 146.46% 124.74% 35.78% 108.76% 100.00%
ROE -8.62 % -9.31 % -12.17 % -4.92 % -4.27 % -3.02 % -5.23 % 39.40% QoQ % 7.41% 23.50% -147.36% -15.22% -41.39% 42.26% - Horiz. % 164.82% 178.01% 232.70% 94.07% 81.64% 57.74% 100.00%
Per Share 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.29 0.23 0.34 0.17 0.53 0.13 0.25 10.37% QoQ % 26.09% -32.35% 100.00% -67.92% 307.69% -48.00% - Horiz. % 116.00% 92.00% 136.00% 68.00% 212.00% 52.00% 100.00%
EPS -0.55 -0.60 -0.81 -0.33 -0.30 -0.22 -0.40 23.58% QoQ % 8.33% 25.93% -145.45% -10.00% -36.36% 45.00% - Horiz. % 137.50% 150.00% 202.50% 82.50% 75.00% 55.00% 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 0.0641 0.0648 0.0662 0.0680 0.0713 0.0743 0.0766 -11.17% QoQ % -1.08% -2.11% -2.65% -4.63% -4.04% -3.00% - Horiz. % 83.68% 84.60% 86.42% 88.77% 93.08% 97.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.25 0.17 0.26 0.12 0.39 0.09 0.18 24.41% QoQ % 47.06% -34.62% 116.67% -69.23% 333.33% -50.00% - Horiz. % 138.89% 94.44% 144.44% 66.67% 216.67% 50.00% 100.00%
EPS -0.48 -0.46 -0.61 -0.25 -0.23 -0.17 -0.30 36.68% QoQ % -4.35% 24.59% -144.00% -8.70% -35.29% 43.33% - Horiz. % 160.00% 153.33% 203.33% 83.33% 76.67% 56.67% 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 0.0559 0.0498 0.0501 0.0506 0.0530 0.0552 0.0569 -1.17% QoQ % 12.25% -0.60% -0.99% -4.53% -3.99% -2.99% - Horiz. % 98.24% 87.52% 88.05% 88.93% 93.15% 97.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.2100 0.1950 0.2200 0.1500 0.1750 0.1300 0.1750 -
P/RPS 72.25 85.93 64.77 90.50 33.28 102.09 70.75 1.40% QoQ % -15.92% 32.67% -28.43% 171.94% -67.40% 44.30% - Horiz. % 102.12% 121.46% 91.55% 127.92% 47.04% 144.30% 100.00%
P/EPS -38.00 -32.34 -27.32 -44.81 -57.45 -57.97 -43.70 -8.87% QoQ % -17.50% -18.37% 39.03% 22.00% 0.90% -32.65% - Horiz. % 86.96% 74.00% 62.52% 102.54% 131.46% 132.65% 100.00%
EY -2.63 -3.09 -3.66 -2.23 -1.74 -1.72 -2.29 9.64% QoQ % 14.89% 15.57% -64.13% -28.16% -1.16% 24.89% - Horiz. % 114.85% 134.93% 159.83% 97.38% 75.98% 75.11% 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 3.28 3.01 3.32 2.21 2.45 1.75 2.28 27.35% QoQ % 8.97% -9.34% 50.23% -9.80% 40.00% -23.25% - Horiz. % 143.86% 132.02% 145.61% 96.93% 107.46% 76.75% 100.00%
Price Multiplier on Announcement Date 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date - 30/08/21 30/04/21 29/01/21 30/10/20 23/07/20 29/05/20 -
Price 0.2600 0.2100 0.2000 0.2250 0.1400 0.1450 0.1300 -
P/RPS 89.45 92.54 58.88 135.76 26.62 113.87 52.56 42.41% QoQ % -3.34% 57.17% -56.63% 409.99% -76.62% 116.65% - Horiz. % 170.19% 176.07% 112.02% 258.30% 50.65% 216.65% 100.00%
P/EPS -47.05 -34.83 -24.83 -67.22 -45.96 -64.66 -32.46 27.99% QoQ % -35.08% -40.27% 63.06% -46.26% 28.92% -99.20% - Horiz. % 144.95% 107.30% 76.49% 207.09% 141.59% 199.20% 100.00%
EY -2.13 -2.87 -4.03 -1.49 -2.18 -1.55 -3.08 -21.75% QoQ % 25.78% 28.78% -170.47% 31.65% -40.65% 49.68% - Horiz. % 69.16% 93.18% 130.84% 48.38% 70.78% 50.32% 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 4.06 3.24 3.02 3.31 1.96 1.95 1.70 78.39% QoQ % 25.31% 7.28% -8.76% 68.88% 0.51% 14.71% - Horiz. % 238.82% 190.59% 177.65% 194.71% 115.29% 114.71% 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