[AURO] QoQ Quarter Result on 2017-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 2,446 4,531 2,717 4,373 4,135 7,609 4,628 -34.66% QoQ % -46.02% 66.76% -37.87% 5.76% -45.66% 64.41% - Horiz. % 52.85% 97.90% 58.71% 94.49% 89.35% 164.41% 100.00%
PBT -924 -1,112 -1,010 -8,981 -718 -740 -830 7.42% QoQ % 16.91% -10.10% 88.75% -1,150.84% 2.97% 10.84% - Horiz. % 111.33% 133.98% 121.69% 1,082.05% 86.51% 89.16% 100.00%
Tax -12 0 0 98 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -12.24% 0.00% 0.00% 100.00% - - -
NP -936 -1,112 -1,010 -8,883 -718 -740 -830 8.35% QoQ % 15.83% -10.10% 88.63% -1,137.19% 2.97% 10.84% - Horiz. % 112.77% 133.98% 121.69% 1,070.24% 86.51% 89.16% 100.00%
NP to SH -936 -1,114 -1,009 -8,880 -716 -737 -809 10.22% QoQ % 15.98% -10.41% 88.64% -1,140.22% 2.85% 8.90% - Horiz. % 115.70% 137.70% 124.72% 1,097.65% 88.50% 91.10% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,382 5,643 3,727 13,256 4,853 8,349 5,458 -27.34% QoQ % -40.07% 51.41% -71.88% 173.15% -41.87% 52.97% - Horiz. % 61.96% 103.39% 68.29% 242.87% 88.92% 152.97% 100.00%
Net Worth 47,109 48,129 45,416 47,004 48,015 51,673 47,027 0.12% QoQ % -2.12% 5.97% -3.38% -2.11% -7.08% 9.88% - Horiz. % 100.17% 102.34% 96.57% 99.95% 102.10% 109.88% 100.00%
Dividend 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 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 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 47,109 48,129 45,416 47,004 48,015 51,673 47,027 0.12% QoQ % -2.12% 5.97% -3.38% -2.11% -7.08% 9.88% - Horiz. % 100.17% 102.34% 96.57% 99.95% 102.10% 109.88% 100.00%
NOSH 392,253 392,253 361,020 361,020 361,020 352,000 351,739 7.55% QoQ % 0.00% 8.65% 0.00% 0.00% 2.56% 0.07% - Horiz. % 111.52% 111.52% 102.64% 102.64% 102.64% 100.07% 100.00%
Ratio Analysis 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin -38.27 % -24.54 % -37.17 % -203.13 % -17.36 % -9.73 % -17.93 % 65.85% QoQ % -55.95% 33.98% 81.70% -1,070.10% -78.42% 45.73% - Horiz. % 213.44% 136.87% 207.31% 1,132.91% 96.82% 54.27% 100.00%
ROE -1.99 % -2.31 % -2.22 % -18.89 % -1.49 % -1.43 % -1.72 % 10.22% QoQ % 13.85% -4.05% 88.25% -1,167.79% -4.20% 16.86% - Horiz. % 115.70% 134.30% 129.07% 1,098.26% 86.63% 83.14% 100.00%
Per Share 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 0.62 1.16 0.75 1.21 1.15 2.16 1.32 -39.60% QoQ % -46.55% 54.67% -38.02% 5.22% -46.76% 63.64% - Horiz. % 46.97% 87.88% 56.82% 91.67% 87.12% 163.64% 100.00%
EPS -0.26 -0.31 -0.28 -2.46 -0.20 -0.23 -0.23 8.52% QoQ % 16.13% -10.71% 88.62% -1,130.00% 13.04% 0.00% - Horiz. % 113.04% 134.78% 121.74% 1,069.57% 86.96% 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 0.1201 0.1227 0.1258 0.1302 0.1330 0.1468 0.1337 -6.91% QoQ % -2.12% -2.46% -3.38% -2.11% -9.40% 9.80% - Horiz. % 89.83% 91.77% 94.09% 97.38% 99.48% 109.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 0.42 0.78 0.47 0.76 0.71 1.31 0.80 -34.95% QoQ % -46.15% 65.96% -38.16% 7.04% -45.80% 63.75% - Horiz. % 52.50% 97.50% 58.75% 95.00% 88.75% 163.75% 100.00%
EPS -0.16 -0.19 -0.17 -1.53 -0.12 -0.13 -0.14 9.32% QoQ % 15.79% -11.76% 88.89% -1,175.00% 7.69% 7.14% - Horiz. % 114.29% 135.71% 121.43% 1,092.86% 85.71% 92.86% 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 0.0814 0.0831 0.0784 0.0812 0.0829 0.0892 0.0812 0.16% QoQ % -2.05% 5.99% -3.45% -2.05% -7.06% 9.85% - Horiz. % 100.25% 102.34% 96.55% 100.00% 102.09% 109.85% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.1150 0.1250 0.1250 0.1550 0.2000 0.1950 0.2200 -
P/RPS 18.44 10.82 16.61 12.80 17.46 9.02 16.72 6.75% QoQ % 70.43% -34.86% 29.77% -26.69% 93.57% -46.05% - Horiz. % 110.29% 64.71% 99.34% 76.56% 104.43% 53.95% 100.00%
P/EPS -48.19 -44.01 -44.72 -6.30 -100.84 -93.13 -95.65 -36.71% QoQ % -9.50% 1.59% -609.84% 93.75% -8.28% 2.63% - Horiz. % 50.38% 46.01% 46.75% 6.59% 105.43% 97.37% 100.00%
EY -2.07 -2.27 -2.24 -15.87 -0.99 -1.07 -1.05 57.29% QoQ % 8.81% -1.34% 85.89% -1,503.03% 7.48% -1.90% - Horiz. % 197.14% 216.19% 213.33% 1,511.43% 94.29% 101.90% 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 0.96 1.02 0.99 1.19 1.50 1.33 1.65 -30.33% QoQ % -5.88% 3.03% -16.81% -20.67% 12.78% -19.39% - Horiz. % 58.18% 61.82% 60.00% 72.12% 90.91% 80.61% 100.00%
Price Multiplier on Announcement Date 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 01/08/18 30/04/18 02/02/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.1250 0.2550 0.1150 0.1550 0.1800 0.2300 0.2100 -
P/RPS 20.05 22.08 15.28 12.80 15.72 10.64 15.96 16.44% QoQ % -9.19% 44.50% 19.37% -18.58% 47.74% -33.33% - Horiz. % 125.63% 138.35% 95.74% 80.20% 98.50% 66.67% 100.00%
P/EPS -52.38 -89.79 -41.15 -6.30 -90.76 -109.85 -91.30 -30.98% QoQ % 41.66% -118.20% -553.17% 93.06% 17.38% -20.32% - Horiz. % 57.37% 98.35% 45.07% 6.90% 99.41% 120.32% 100.00%
EY -1.91 -1.11 -2.43 -15.87 -1.10 -0.91 -1.10 44.51% QoQ % -72.07% 54.32% 84.69% -1,342.73% -20.88% 17.27% - Horiz. % 173.64% 100.91% 220.91% 1,442.73% 100.00% 82.73% 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 1.04 2.08 0.91 1.19 1.35 1.57 1.57 -24.03% QoQ % -50.00% 128.57% -23.53% -11.85% -14.01% 0.00% - Horiz. % 66.24% 132.48% 57.96% 75.80% 85.99% 100.00% 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
Note for 4th Qtr 2017 report to Bursa (29.10.17) (6).pdf 
