[AURO] QoQ Quarter Result on 2016-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 7,609 4,628 3,666 2,517 3,143 3,355 2,867 91.80% QoQ % 64.41% 26.24% 45.65% -19.92% -6.32% 17.02% - Horiz. % 265.40% 161.42% 127.87% 87.79% 109.63% 117.02% 100.00%
PBT -740 -830 -1,322 -601 -588 -485 -2,874 -59.56% QoQ % 10.84% 37.22% -119.97% -2.21% -21.24% 83.12% - Horiz. % 25.75% 28.88% 46.00% 20.91% 20.46% 16.88% 100.00%
Tax 0 0 73 0 0 8 25 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -68.00% - Horiz. % 0.00% 0.00% 292.00% 0.00% 0.00% 32.00% 100.00%
NP -740 -830 -1,249 -601 -588 -477 -2,849 -59.32% QoQ % 10.84% 33.55% -107.82% -2.21% -23.27% 83.26% - Horiz. % 25.97% 29.13% 43.84% 21.10% 20.64% 16.74% 100.00%
NP to SH -737 -809 -1,243 -599 -588 -477 -2,857 -59.51% QoQ % 8.90% 34.92% -107.51% -1.87% -23.27% 83.30% - Horiz. % 25.80% 28.32% 43.51% 20.97% 20.58% 16.70% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 8,349 5,458 4,915 3,118 3,731 3,832 5,716 28.76% QoQ % 52.97% 11.05% 57.63% -16.43% -2.64% -32.96% - Horiz. % 146.06% 95.49% 85.99% 54.55% 65.27% 67.04% 100.00%
Net Worth 51,673 47,027 37,959 42,150 43,585 43,502 44,395 10.66% QoQ % 9.88% 23.89% -9.94% -3.29% 0.19% -2.01% - Horiz. % 116.39% 105.93% 85.50% 94.94% 98.18% 97.99% 100.00%
Dividend 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 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 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 51,673 47,027 37,959 42,150 43,585 43,502 44,395 10.66% QoQ % 9.88% 23.89% -9.94% -3.29% 0.19% -2.01% - Horiz. % 116.39% 105.93% 85.50% 94.94% 98.18% 97.99% 100.00%
NOSH 352,000 351,739 318,717 315,263 321,666 317,999 321,011 6.34% QoQ % 0.07% 10.36% 1.10% -1.99% 1.15% -0.94% - Horiz. % 109.65% 109.57% 99.29% 98.21% 100.20% 99.06% 100.00%
Ratio Analysis 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin -9.73 % -17.93 % -34.07 % -23.88 % -18.71 % -14.22 % -99.37 % -78.79% QoQ % 45.73% 47.37% -42.67% -27.63% -31.58% 85.69% - Horiz. % 9.79% 18.04% 34.29% 24.03% 18.83% 14.31% 100.00%
ROE -1.43 % -1.72 % -3.27 % -1.42 % -1.35 % -1.10 % -6.44 % -63.36% QoQ % 16.86% 47.40% -130.28% -5.19% -22.73% 82.92% - Horiz. % 22.20% 26.71% 50.78% 22.05% 20.96% 17.08% 100.00%
Per Share 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 2.16 1.32 1.15 0.80 0.98 1.06 0.89 80.69% QoQ % 63.64% 14.78% 43.75% -18.37% -7.55% 19.10% - Horiz. % 242.70% 148.31% 129.21% 89.89% 110.11% 119.10% 100.00%
EPS -0.23 -0.23 -0.39 -0.19 -0.18 -0.15 -0.89 -59.46% QoQ % 0.00% 41.03% -105.26% -5.56% -20.00% 83.15% - Horiz. % 25.84% 25.84% 43.82% 21.35% 20.22% 16.85% 100.00%
DPS 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 0.1468 0.1337 0.1191 0.1337 0.1355 0.1368 0.1383 4.06% QoQ % 9.80% 12.26% -10.92% -1.33% -0.95% -1.08% - Horiz. % 106.15% 96.67% 86.12% 96.67% 97.98% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 1.31 0.80 0.63 0.43 0.54 0.58 0.50 90.16% QoQ % 63.75% 26.98% 46.51% -20.37% -6.90% 16.00% - Horiz. % 262.00% 160.00% 126.00% 86.00% 108.00% 116.00% 100.00%
EPS -0.13 -0.14 -0.21 -0.10 -0.10 -0.08 -0.49 -58.74% QoQ % 7.14% 33.33% -110.00% 0.00% -25.00% 83.67% - Horiz. % 26.53% 28.57% 42.86% 20.41% 20.41% 16.33% 100.00%
DPS 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 0.0892 0.0812 0.0656 0.0728 0.0753 0.0751 0.0767 10.60% QoQ % 9.85% 23.78% -9.89% -3.32% 0.27% -2.09% - Horiz. % 116.30% 105.87% 85.53% 94.92% 98.17% 97.91% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 26/02/16 30/11/15 28/08/15 -
Price 0.1950 0.2200 0.3500 0.4050 0.1350 0.1200 0.1200 -
P/RPS 9.02 16.72 30.43 50.73 13.82 11.37 13.44 -23.36% QoQ % -46.05% -45.05% -40.02% 267.08% 21.55% -15.40% - Horiz. % 67.11% 124.40% 226.41% 377.46% 102.83% 84.60% 100.00%
P/EPS -93.13 -95.65 -89.74 -213.16 -73.85 -80.00 -13.48 263.17% QoQ % 2.63% -6.59% 57.90% -188.64% 7.69% -493.47% - Horiz. % 690.88% 709.57% 665.73% 1,581.31% 547.85% 593.47% 100.00%
EY -1.07 -1.05 -1.11 -0.47 -1.35 -1.25 -7.42 -72.53% QoQ % -1.90% 5.41% -136.17% 65.19% -8.00% 83.15% - Horiz. % 14.42% 14.15% 14.96% 6.33% 18.19% 16.85% 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 1.33 1.65 2.94 3.03 1.00 0.88 0.87 32.74% QoQ % -19.39% -43.88% -2.97% 203.00% 13.64% 1.15% - Horiz. % 152.87% 189.66% 337.93% 348.28% 114.94% 101.15% 100.00%
Price Multiplier on Announcement Date 28/02/17 30/11/16 31/08/16 31/05/16 28/02/16 30/11/15 31/08/15 CAGR
Date 28/04/17 31/01/17 31/10/16 28/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.2300 0.2100 0.2450 0.3100 0.3950 0.1100 0.1200 -
P/RPS 10.64 15.96 21.30 38.83 40.43 10.43 13.44 -14.43% QoQ % -33.33% -25.07% -45.15% -3.96% 287.63% -22.40% - Horiz. % 79.17% 118.75% 158.48% 288.91% 300.82% 77.60% 100.00%
P/EPS -109.85 -91.30 -62.82 -163.16 -216.09 -73.33 -13.48 305.47% QoQ % -20.32% -45.34% 61.50% 24.49% -194.68% -443.99% - Horiz. % 814.91% 677.30% 466.02% 1,210.39% 1,603.04% 543.99% 100.00%
EY -0.91 -1.10 -1.59 -0.61 -0.46 -1.36 -7.42 -75.35% QoQ % 17.27% 30.82% -160.66% -32.61% 66.18% 81.67% - Horiz. % 12.26% 14.82% 21.43% 8.22% 6.20% 18.33% 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 1.57 1.57 2.06 2.32 2.92 0.80 0.87 48.28% QoQ % 0.00% -23.79% -11.21% -20.55% 265.00% -8.05% - Horiz. % 180.46% 180.46% 236.78% 266.67% 335.63% 91.95% 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 3rd Quarter Report 2016 (Bursa).xlsx 
