[AURO] QoQ Quarter Result on 2013-07-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 879 642 2,342 430 430 652 655 26.61% QoQ % 36.92% -72.59% 444.65% 0.00% -34.05% -0.46% - Horiz. % 134.20% 98.02% 357.56% 65.65% 65.65% 99.54% 100.00%
PBT -1,154 -1,023 -1,798 681 681 -693 -799 34.30% QoQ % -12.81% 43.10% -364.02% 0.00% 198.27% 13.27% - Horiz. % 144.43% 128.04% 225.03% -85.23% -85.23% 86.73% 100.00%
Tax 1 -2 1 0 0 1 0 - QoQ % 150.00% -300.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% -200.00% 100.00% 0.00% 0.00% 100.00% -
NP -1,153 -1,025 -1,797 681 681 -692 -799 34.21% QoQ % -12.49% 42.96% -363.88% 0.00% 198.41% 13.39% - Horiz. % 144.31% 128.29% 224.91% -85.23% -85.23% 86.61% 100.00%
NP to SH -1,153 -1,025 -1,797 681 681 -692 -799 34.21% QoQ % -12.49% 42.96% -363.88% 0.00% 198.41% 13.39% - Horiz. % 144.31% 128.29% 224.91% -85.23% -85.23% 86.61% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 2,032 1,667 4,139 -251 -251 1,344 1,454 30.80% QoQ % 21.90% -59.72% 1,749.00% 0.00% -118.68% -7.57% - Horiz. % 139.75% 114.65% 284.66% -17.26% -17.26% 92.43% 100.00%
Net Worth 47,465 48,623 49,674 - 52,923 50,673 52,254 -7.42% QoQ % -2.38% -2.12% 0.00% 0.00% 4.44% -3.03% - Horiz. % 90.83% 93.05% 95.06% 0.00% 101.28% 96.97% 100.00%
Dividend 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 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 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 47,465 48,623 49,674 - 52,923 50,673 52,254 -7.42% QoQ % -2.38% -2.12% 0.00% 0.00% 4.44% -3.03% - Horiz. % 90.83% 93.05% 95.06% 0.00% 101.28% 96.97% 100.00%
NOSH 320,277 320,312 320,892 324,285 324,285 314,545 319,600 0.17% QoQ % -0.01% -0.18% -1.05% 0.00% 3.10% -1.58% - Horiz. % 100.21% 100.22% 100.40% 101.47% 101.47% 98.42% 100.00%
Ratio Analysis 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin -131.17 % -159.66 % -76.73 % 158.37 % 158.37 % -106.13 % -121.98 % 6.00% QoQ % 17.84% -108.08% -148.45% 0.00% 249.22% 12.99% - Horiz. % 107.53% 130.89% 62.90% -129.83% -129.83% 87.01% 100.00%
ROE -2.43 % -2.11 % -3.62 % - % 1.29 % -1.37 % -1.53 % 44.94% QoQ % -15.17% 41.71% 0.00% 0.00% 194.16% 10.46% - Horiz. % 158.82% 137.91% 236.60% 0.00% -84.31% 89.54% 100.00%
Per Share 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 0.27 0.20 0.73 0.13 0.13 0.21 0.20 27.22% QoQ % 35.00% -72.60% 461.54% 0.00% -38.10% 5.00% - Horiz. % 135.00% 100.00% 365.00% 65.00% 65.00% 105.00% 100.00%
EPS -0.36 -0.32 -0.56 0.21 0.21 -0.22 -0.25 33.98% QoQ % -12.50% 42.86% -366.67% 0.00% 195.45% 12.00% - Horiz. % 144.00% 128.00% 224.00% -84.00% -84.00% 88.00% 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 0.1482 0.1518 0.1548 - 0.1632 0.1611 0.1635 -7.58% QoQ % -2.37% -1.94% 0.00% 0.00% 1.30% -1.47% - Horiz. % 90.64% 92.84% 94.68% 0.00% 99.82% 98.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 0.15 0.11 0.40 0.07 0.07 0.11 0.11 28.25% QoQ % 36.36% -72.50% 471.43% 0.00% -36.36% 0.00% - Horiz. % 136.36% 100.00% 363.64% 63.64% 63.64% 100.00% 100.00%
EPS -0.20 -0.18 -0.31 0.12 0.12 -0.12 -0.14 33.13% QoQ % -11.11% 41.94% -358.33% 0.00% 200.00% 14.29% - Horiz. % 142.86% 128.57% 221.43% -85.71% -85.71% 85.71% 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 0.0820 0.0840 0.0858 - 0.0914 0.0875 0.0902 -7.36% QoQ % -2.38% -2.10% 0.00% 0.00% 4.46% -2.99% - Horiz. % 90.91% 93.13% 95.12% 0.00% 101.33% 97.01% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
Date 28/02/14 29/11/13 30/08/13 31/07/13 31/05/13 28/02/13 30/11/12 -
Price 0.1450 0.1500 0.1250 0.1250 0.1600 0.1250 0.1200 -
P/RPS 52.83 74.84 17.13 94.27 120.66 60.30 58.55 -7.92% QoQ % -29.41% 336.89% -81.83% -21.87% 100.10% 2.99% - Horiz. % 90.23% 127.82% 29.26% 161.01% 206.08% 102.99% 100.00%
P/EPS -40.28 -46.88 -22.32 59.52 76.19 -56.82 -48.00 -13.12% QoQ % 14.08% -110.04% -137.50% -21.88% 234.09% -18.37% - Horiz. % 83.92% 97.67% 46.50% -124.00% -158.73% 118.38% 100.00%
EY -2.48 -2.13 -4.48 1.68 1.31 -1.76 -2.08 15.15% QoQ % -16.43% 52.46% -366.67% 28.24% 174.43% 15.38% - Horiz. % 119.23% 102.40% 215.38% -80.77% -62.98% 84.62% 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 0.98 0.99 0.81 0.00 0.98 0.78 0.73 26.65% QoQ % -1.01% 22.22% 0.00% 0.00% 25.64% 6.85% - Horiz. % 134.25% 135.62% 110.96% 0.00% 134.25% 106.85% 100.00%
Price Multiplier on Announcement Date 28/02/14 30/11/13 31/08/13 31/07/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/04/14 28/01/14 31/10/13 - 31/07/13 29/04/13 31/01/13 -
Price 0.1200 0.1450 0.1300 0.0000 0.1250 0.1300 0.1300 -
P/RPS 43.72 72.34 17.81 0.00 94.27 62.72 63.43 -25.81% QoQ % -39.56% 306.18% 0.00% 0.00% 50.30% -1.12% - Horiz. % 68.93% 114.05% 28.08% 0.00% 148.62% 98.88% 100.00%
P/EPS -33.33 -45.31 -23.21 0.00 59.52 -59.09 -52.00 -30.01% QoQ % 26.44% -95.22% 0.00% 0.00% 200.73% -13.63% - Horiz. % 64.10% 87.13% 44.63% -0.00% -114.46% 113.63% 100.00%
EY -3.00 -2.21 -4.31 0.00 1.68 -1.69 -1.92 43.05% QoQ % -35.75% 48.72% 0.00% 0.00% 199.41% 11.98% - Horiz. % 156.25% 115.10% 224.48% -0.00% -87.50% 88.02% 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 0.81 0.96 0.84 0.00 0.77 0.81 0.80 1.00% QoQ % -15.62% 14.29% 0.00% 0.00% -4.94% 1.25% - Horiz. % 101.25% 120.00% 105.00% 0.00% 96.25% 101.25% 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
3rd Quarter report to Bursa.doc 
