[AURO] QoQ Quarter Result on 2021-08-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 697 818 68 1,468 1,009 1,487 714 -1.60% QoQ % -14.79% 1,102.94% -95.37% 45.49% -32.15% 108.26% - Horiz. % 97.62% 114.57% 9.52% 205.60% 141.32% 208.26% 100.00%
PBT -2,752 -11,082 -2,466 -2,791 -2,681 -3,526 -1,442 53.92% QoQ % 75.17% -349.39% 11.64% -4.10% 23.96% -144.52% - Horiz. % 190.85% 768.52% 171.01% 193.55% 185.92% 244.52% 100.00%
Tax 0 1,934 -264 0 0 0 0 - QoQ % 0.00% 832.58% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -732.58% 100.00% - - - -
NP -2,752 -9,148 -2,730 -2,791 -2,681 -3,526 -1,442 53.92% QoQ % 69.92% -235.09% 2.19% -4.10% 23.96% -144.52% - Horiz. % 190.85% 634.40% 189.32% 193.55% 185.92% 244.52% 100.00%
NP to SH -2,752 -9,172 -2,727 -2,791 -2,681 -3,526 -1,442 53.92% QoQ % 70.00% -236.34% 2.29% -4.10% 23.96% -144.52% - Horiz. % 190.85% 636.06% 189.11% 193.55% 185.92% 244.52% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,449 9,966 2,798 4,259 3,690 5,013 2,156 36.82% QoQ % -65.39% 256.18% -34.30% 15.42% -26.39% 132.51% - Horiz. % 159.97% 462.24% 129.78% 197.54% 171.15% 232.51% 100.00%
Net Worth 18,950 21,864 30,164 32,373 28,811 28,981 29,294 -25.22% QoQ % -13.33% -27.52% -6.82% 12.36% -0.59% -1.07% - Horiz. % 64.69% 74.64% 102.97% 110.51% 98.35% 98.93% 100.00%
Dividend 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 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 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 18,950 21,864 30,164 32,373 28,811 28,981 29,294 -25.22% QoQ % -13.33% -27.52% -6.82% 12.36% -0.59% -1.07% - Horiz. % 64.69% 74.64% 102.97% 110.51% 98.35% 98.93% 100.00%
NOSH 526,403 515,664 512,136 505,042 444,616 437,788 430,802 14.31% QoQ % 2.08% 0.69% 1.40% 13.59% 1.56% 1.62% - Horiz. % 122.19% 119.70% 118.88% 117.23% 103.21% 101.62% 100.00%
Ratio Analysis 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin -394.84 % -1,118.34 % -4,014.71 % -190.12 % -265.71 % -237.12 % -201.96 % 56.42% QoQ % 64.69% 72.14% -2,011.67% 28.45% -12.06% -17.41% - Horiz. % 195.50% 553.74% 1,987.87% 94.14% 131.57% 117.41% 100.00%
ROE -14.52 % -41.95 % -9.04 % -8.62 % -9.31 % -12.17 % -4.92 % 105.88% QoQ % 65.39% -364.05% -4.87% 7.41% 23.50% -147.36% - Horiz. % 295.12% 852.64% 183.74% 175.20% 189.23% 247.36% 100.00%
Per Share 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 0.13 0.16 0.01 0.29 0.23 0.34 0.17 -16.39% QoQ % -18.75% 1,500.00% -96.55% 26.09% -32.35% 100.00% - Horiz. % 76.47% 94.12% 5.88% 170.59% 135.29% 200.00% 100.00%
EPS -0.52 -1.77 -0.53 -0.55 -0.60 -0.81 -0.33 35.45% QoQ % 70.62% -233.96% 3.64% 8.33% 25.93% -145.45% - Horiz. % 157.58% 536.36% 160.61% 166.67% 181.82% 245.45% 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 0.0360 0.0424 0.0589 0.0641 0.0648 0.0662 0.0680 -34.58% QoQ % -15.09% -28.01% -8.11% -1.08% -2.11% -2.65% - Horiz. % 52.94% 62.35% 86.62% 94.26% 95.29% 97.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 0.12 0.14 0.01 0.25 0.17 0.26 0.12 - QoQ % -14.29% 1,300.00% -96.00% 47.06% -34.62% 116.67% - Horiz. % 100.00% 116.67% 8.33% 208.33% 141.67% 216.67% 100.00%
EPS -0.48 -1.58 -0.47 -0.48 -0.46 -0.61 -0.25 54.54% QoQ % 69.62% -236.17% 2.08% -4.35% 24.59% -144.00% - Horiz. % 192.00% 632.00% 188.00% 192.00% 184.00% 244.00% 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 0.0327 0.0378 0.0521 0.0559 0.0498 0.0501 0.0506 -25.27% QoQ % -13.49% -27.45% -6.80% 12.25% -0.60% -0.99% - Horiz. % 64.62% 74.70% 102.96% 110.47% 98.42% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.2250 0.2250 0.2800 0.2100 0.1950 0.2200 0.1500 -
P/RPS 169.93 141.84 2,108.80 72.25 85.93 64.77 90.50 52.26% QoQ % 19.80% -93.27% 2,818.75% -15.92% 32.67% -28.43% - Horiz. % 187.77% 156.73% 2,330.17% 79.83% 94.95% 71.57% 100.00%
P/EPS -43.04 -12.65 -52.58 -38.00 -32.34 -27.32 -44.81 -2.65% QoQ % -240.24% 75.94% -38.37% -17.50% -18.37% 39.03% - Horiz. % 96.05% 28.23% 117.34% 84.80% 72.17% 60.97% 100.00%
EY -2.32 -7.91 -1.90 -2.63 -3.09 -3.66 -2.23 2.68% QoQ % 70.67% -316.32% 27.76% 14.89% 15.57% -64.13% - Horiz. % 104.04% 354.71% 85.20% 117.94% 138.57% 164.13% 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 6.25 5.31 4.75 3.28 3.01 3.32 2.21 100.11% QoQ % 17.70% 11.79% 44.82% 8.97% -9.34% 50.23% - Horiz. % 282.81% 240.27% 214.93% 148.42% 136.20% 150.23% 100.00%
Price Multiplier on Announcement Date 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 29/04/22 27/01/22 - 30/08/21 30/04/21 29/01/21 -
Price 0.2500 0.2550 0.1650 0.2600 0.2100 0.2000 0.2250 -
P/RPS 188.81 160.75 1,242.68 89.45 92.54 58.88 135.76 24.62% QoQ % 17.46% -87.06% 1,289.25% -3.34% 57.17% -56.63% - Horiz. % 139.08% 118.41% 915.35% 65.89% 68.16% 43.37% 100.00%
P/EPS -47.82 -14.34 -30.99 -47.05 -34.83 -24.83 -67.22 -20.33% QoQ % -233.47% 53.73% 34.13% -35.08% -40.27% 63.06% - Horiz. % 71.14% 21.33% 46.10% 69.99% 51.81% 36.94% 100.00%
EY -2.09 -6.98 -3.23 -2.13 -2.87 -4.03 -1.49 25.33% QoQ % 70.06% -116.10% -51.64% 25.78% 28.78% -170.47% - Horiz. % 140.27% 468.46% 216.78% 142.95% 192.62% 270.47% 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 6.94 6.01 2.80 4.06 3.24 3.02 3.31 63.89% QoQ % 15.47% 114.64% -31.03% 25.31% 7.28% -8.76% - Horiz. % 209.67% 181.57% 84.59% 122.66% 97.89% 91.24% 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
Bursa 2nd Quarter Reporting - Aug 2021.pdf 
