[AURO] QoQ Quarter Result on 2018-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Revenue 1,856 1,811 1,835 1,851 2,446 4,531 2,717 -22.45% QoQ % 2.48% -1.31% -0.86% -24.33% -46.02% 66.76% - Horiz. % 68.31% 66.65% 67.54% 68.13% 90.03% 166.76% 100.00%
PBT -1,093 -1,215 -1,128 -15,030 -924 -1,112 -1,010 5.41% QoQ % 10.04% -7.71% 92.50% -1,526.62% 16.91% -10.10% - Horiz. % 108.22% 120.30% 111.68% 1,488.12% 91.49% 110.10% 100.00%
Tax 0 0 0 83 -12 0 0 - QoQ % 0.00% 0.00% 0.00% 791.67% 0.00% 0.00% - Horiz. % -0.00% -0.00% -0.00% -691.67% 100.00% - -
NP -1,093 -1,215 -1,128 -14,947 -936 -1,112 -1,010 5.41% QoQ % 10.04% -7.71% 92.45% -1,496.90% 15.83% -10.10% - Horiz. % 108.22% 120.30% 111.68% 1,479.90% 92.67% 110.10% 100.00%
NP to SH -1,093 -1,215 -1,128 -14,944 -936 -1,114 -1,009 5.48% QoQ % 10.04% -7.71% 92.45% -1,496.58% 15.98% -10.41% - Horiz. % 108.33% 120.42% 111.79% 1,481.07% 92.77% 110.41% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,949 3,026 2,963 16,798 3,382 5,643 3,727 -14.46% QoQ % -2.54% 2.13% -82.36% 396.69% -40.07% 51.41% - Horiz. % 79.13% 81.19% 79.50% 450.71% 90.74% 151.41% 100.00%
Net Worth 38,394 35,263 36,401 34,008 47,109 48,129 45,416 -10.60% QoQ % 8.88% -3.12% 7.04% -27.81% -2.12% 5.97% - Horiz. % 84.54% 77.65% 80.15% 74.88% 103.73% 105.97% 100.00%
Dividend 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 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 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Net Worth 38,394 35,263 36,401 34,008 47,109 48,129 45,416 -10.60% QoQ % 8.88% -3.12% 7.04% -27.81% -2.12% 5.97% - Horiz. % 84.54% 77.65% 80.15% 74.88% 103.73% 105.97% 100.00%
NOSH 472,253 392,253 392,253 392,253 392,253 392,253 361,020 19.63% QoQ % 20.40% 0.00% 0.00% 0.00% 0.00% 8.65% - Horiz. % 130.81% 108.65% 108.65% 108.65% 108.65% 108.65% 100.00%
Ratio Analysis 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
NP Margin -58.89 % -67.09 % -61.47 % -807.51 % -38.27 % -24.54 % -37.17 % 35.94% QoQ % 12.22% -9.14% 92.39% -2,010.03% -55.95% 33.98% - Horiz. % 158.43% 180.50% 165.38% 2,172.48% 102.96% 66.02% 100.00%
ROE -2.85 % -3.45 % -3.10 % -43.94 % -1.99 % -2.31 % -2.22 % 18.14% QoQ % 17.39% -11.29% 92.94% -2,108.04% 13.85% -4.05% - Horiz. % 128.38% 155.41% 139.64% 1,979.28% 89.64% 104.05% 100.00%
Per Share 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 0.39 0.46 0.47 0.47 0.62 1.16 0.75 -35.36% QoQ % -15.22% -2.13% 0.00% -24.19% -46.55% 54.67% - Horiz. % 52.00% 61.33% 62.67% 62.67% 82.67% 154.67% 100.00%
EPS -0.23 -0.31 -0.29 -3.81 -0.26 -0.31 -0.28 -12.30% QoQ % 25.81% -6.90% 92.39% -1,365.38% 16.13% -10.71% - Horiz. % 82.14% 110.71% 103.57% 1,360.71% 92.86% 110.71% 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 0.0813 0.0899 0.0928 0.0867 0.1201 0.1227 0.1258 -25.27% QoQ % -9.57% -3.12% 7.04% -27.81% -2.12% -2.46% - Horiz. % 64.63% 71.46% 73.77% 68.92% 95.47% 97.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
RPS 0.32 0.31 0.32 0.32 0.42 0.78 0.47 -22.63% QoQ % 3.23% -3.12% 0.00% -23.81% -46.15% 65.96% - Horiz. % 68.09% 65.96% 68.09% 68.09% 89.36% 165.96% 100.00%
EPS -0.19 -0.21 -0.19 -2.58 -0.16 -0.19 -0.17 7.70% QoQ % 9.52% -10.53% 92.64% -1,512.50% 15.79% -11.76% - Horiz. % 111.76% 123.53% 111.76% 1,517.65% 94.12% 111.76% 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 0.0663 0.0609 0.0629 0.0587 0.0814 0.0831 0.0784 -10.58% QoQ % 8.87% -3.18% 7.16% -27.89% -2.05% 5.99% - Horiz. % 84.57% 77.68% 80.23% 74.87% 103.83% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 -
Price 0.1100 0.0650 0.0800 0.1100 0.1150 0.1250 0.1250 -
P/RPS 27.99 14.08 17.10 23.31 18.44 10.82 16.61 41.65% QoQ % 98.79% -17.66% -26.64% 26.41% 70.43% -34.86% - Horiz. % 168.51% 84.77% 102.95% 140.34% 111.02% 65.14% 100.00%
P/EPS -47.53 -20.98 -27.82 -2.89 -48.19 -44.01 -44.72 4.15% QoQ % -126.55% 24.59% -862.63% 94.00% -9.50% 1.59% - Horiz. % 106.28% 46.91% 62.21% 6.46% 107.76% 98.41% 100.00%
EY -2.10 -4.77 -3.59 -34.63 -2.07 -2.27 -2.24 -4.22% QoQ % 55.97% -32.87% 89.63% -1,572.95% 8.81% -1.34% - Horiz. % 93.75% 212.95% 160.27% 1,545.98% 92.41% 101.34% 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 1.35 0.72 0.86 1.27 0.96 1.02 0.99 22.99% QoQ % 87.50% -16.28% -32.28% 32.29% -5.88% 3.03% - Horiz. % 136.36% 72.73% 86.87% 128.28% 96.97% 103.03% 100.00%
Price Multiplier on Announcement Date 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 CAGR
Date 31/07/19 19/04/19 31/01/19 31/10/18 01/08/18 30/04/18 02/02/18 -
Price 0.0900 0.1300 0.0650 0.0850 0.1250 0.2550 0.1150 -
P/RPS 22.90 28.16 13.89 18.01 20.05 22.08 15.28 30.99% QoQ % -18.68% 102.74% -22.88% -10.17% -9.19% 44.50% - Horiz. % 149.87% 184.29% 90.90% 117.87% 131.22% 144.50% 100.00%
P/EPS -38.89 -41.97 -22.60 -2.23 -52.38 -89.79 -41.15 -3.70% QoQ % 7.34% -85.71% -913.45% 95.74% 41.66% -118.20% - Horiz. % 94.51% 101.99% 54.92% 5.42% 127.29% 218.20% 100.00%
EY -2.57 -2.38 -4.42 -44.82 -1.91 -1.11 -2.43 3.81% QoQ % -7.98% 46.15% 90.14% -2,246.60% -72.07% 54.32% - Horiz. % 105.76% 97.94% 181.89% 1,844.44% 78.60% 45.68% 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 1.11 1.45 0.70 0.98 1.04 2.08 0.91 14.18% QoQ % -23.45% 107.14% -28.57% -5.77% -50.00% 128.57% - Horiz. % 121.98% 159.34% 76.92% 107.69% 114.29% 228.57% 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 notes 4quarterly result.pdf 
