[AURO] QoQ Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 2,254 1,691 481 824 625 697 818 96.18% QoQ % 33.29% 251.56% -41.63% 31.84% -10.33% -14.79% - Horiz. % 275.55% 206.72% 58.80% 100.73% 76.41% 85.21% 100.00%
PBT -307 42 -95 -1,254 -1,154 -2,752 -11,082 -90.78% QoQ % -830.95% 144.21% 92.42% -8.67% 58.07% 75.17% - Horiz. % 2.77% -0.38% 0.86% 11.32% 10.41% 24.83% 100.00%
Tax 0 0 0 0 0 0 1,934 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -307 42 -95 -1,254 -1,154 -2,752 -9,148 -89.53% QoQ % -830.95% 144.21% 92.42% -8.67% 58.07% 69.92% - Horiz. % 3.36% -0.46% 1.04% 13.71% 12.61% 30.08% 100.00%
NP to SH -307 42 -95 -1,254 -1,154 -2,752 -9,172 -89.55% QoQ % -830.95% 144.21% 92.42% -8.67% 58.07% 70.00% - Horiz. % 3.35% -0.46% 1.04% 13.67% 12.58% 30.00% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,561 1,649 576 2,078 1,779 3,449 9,966 -59.48% QoQ % 55.31% 186.28% -72.28% 16.81% -48.42% -65.39% - Horiz. % 25.70% 16.55% 5.78% 20.85% 17.85% 34.61% 100.00%
Net Worth 27,214 27,793 27,828 25,224 17,897 18,950 21,864 15.67% QoQ % -2.08% -0.12% 10.32% 40.94% -5.56% -13.33% - Horiz. % 124.47% 127.12% 127.28% 115.37% 81.86% 86.67% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 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 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 27,214 27,793 27,828 25,224 17,897 18,950 21,864 15.67% QoQ % -2.08% -0.12% 10.32% 40.94% -5.56% -13.33% - Horiz. % 124.47% 127.12% 127.28% 115.37% 81.86% 86.67% 100.00%
NOSH 579,040 579,040 567,930 536,694 526,403 526,403 515,664 8.01% QoQ % 0.00% 1.96% 5.82% 1.95% 0.00% 2.08% - Horiz. % 112.29% 112.29% 110.14% 104.08% 102.08% 102.08% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin -13.62 % 2.48 % -19.75 % -152.18 % -184.64 % -394.84 % -1,118.34 % -94.66% QoQ % -649.19% 112.56% 87.02% 17.58% 53.24% 64.69% - Horiz. % 1.22% -0.22% 1.77% 13.61% 16.51% 35.31% 100.00%
ROE -1.13 % 0.15 % -0.34 % -4.97 % -6.45 % -14.52 % -41.95 % -90.95% QoQ % -853.33% 144.12% 93.16% 22.95% 55.58% 65.39% - Horiz. % 2.69% -0.36% 0.81% 11.85% 15.38% 34.61% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 0.39 0.29 0.08 0.15 0.12 0.13 0.16 80.82% QoQ % 34.48% 262.50% -46.67% 25.00% -7.69% -18.75% - Horiz. % 243.75% 181.25% 50.00% 93.75% 75.00% 81.25% 100.00%
EPS -0.05 0.01 -0.02 -0.23 -0.22 -0.52 -1.77 -90.66% QoQ % -600.00% 150.00% 91.30% -4.55% 57.69% 70.62% - Horiz. % 2.82% -0.56% 1.13% 12.99% 12.43% 29.38% 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 0.0470 0.0480 0.0490 0.0470 0.0340 0.0360 0.0424 7.09% QoQ % -2.08% -2.04% 4.26% 38.24% -5.56% -15.09% - Horiz. % 110.85% 113.21% 115.57% 110.85% 80.19% 84.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 0.39 0.29 0.08 0.14 0.11 0.12 0.14 97.61% QoQ % 34.48% 262.50% -42.86% 27.27% -8.33% -14.29% - Horiz. % 278.57% 207.14% 57.14% 100.00% 78.57% 85.71% 100.00%
EPS -0.05 0.01 -0.02 -0.22 -0.20 -0.48 -1.58 -89.93% QoQ % -600.00% 150.00% 90.91% -10.00% 58.33% 69.62% - Horiz. % 3.16% -0.63% 1.27% 13.92% 12.66% 30.38% 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 0.0470 0.0480 0.0481 0.0436 0.0309 0.0327 0.0378 15.58% QoQ % -2.08% -0.21% 10.32% 41.10% -5.50% -13.49% - Horiz. % 124.34% 126.98% 127.25% 115.34% 81.75% 86.51% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.1700 0.2000 0.2250 0.2000 0.2250 0.2250 0.2250 -
P/RPS 43.67 68.48 265.66 130.27 189.51 169.93 141.84 -54.31% QoQ % -36.23% -74.22% 103.93% -31.26% 11.52% 19.80% - Horiz. % 30.79% 48.28% 187.30% 91.84% 133.61% 119.80% 100.00%
P/EPS -320.64 2,757.34 -1,345.10 -85.60 -102.63 -43.04 -12.65 757.82% QoQ % -111.63% 304.99% -1,471.38% 16.59% -138.45% -240.24% - Horiz. % 2,534.70% -21,797.16% 10,633.20% 676.68% 811.30% 340.24% 100.00%
EY -0.31 0.04 -0.07 -1.17 -0.97 -2.32 -7.91 -88.39% QoQ % -875.00% 157.14% 94.02% -20.62% 58.19% 70.67% - Horiz. % 3.92% -0.51% 0.88% 14.79% 12.26% 29.33% 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 3.62 4.17 4.59 4.26 6.62 6.25 5.31 -22.49% QoQ % -13.19% -9.15% 7.75% -35.65% 5.92% 17.70% - Horiz. % 68.17% 78.53% 86.44% 80.23% 124.67% 117.70% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - - 20/04/23 19/01/23 28/10/22 28/07/22 29/04/22 -
Price 0.1700 0.1700 0.2000 0.2650 0.2250 0.2500 0.2550 -
P/RPS 43.67 58.21 236.15 172.60 189.51 188.81 160.75 -57.95% QoQ % -24.98% -75.35% 36.82% -8.92% 0.37% 17.46% - Horiz. % 27.17% 36.21% 146.91% 107.37% 117.89% 117.46% 100.00%
P/EPS -320.64 2,343.74 -1,195.64 -113.42 -102.63 -47.82 -14.34 689.20% QoQ % -113.68% 296.02% -954.17% -10.51% -114.62% -233.47% - Horiz. % 2,235.98% -16,344.07% 8,337.80% 790.93% 715.69% 333.47% 100.00%
EY -0.31 0.04 -0.08 -0.88 -0.97 -2.09 -6.98 -87.39% QoQ % -875.00% 150.00% 90.91% 9.28% 53.59% 70.06% - Horiz. % 4.44% -0.57% 1.15% 12.61% 13.90% 29.94% 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 3.62 3.54 4.08 5.64 6.62 6.94 6.01 -28.61% QoQ % 2.26% -13.24% -27.66% -14.80% -4.61% 15.47% - Horiz. % 60.23% 58.90% 67.89% 93.84% 110.15% 115.47% 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 Holdings Berhad - Q3 2023 Quarterly Report.pdf 
