[AURO] QoQ Quarter Result on 2021-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 818 68 1,468 1,009 1,487 714 2,263 -49.35% QoQ % 1,102.94% -95.37% 45.49% -32.15% 108.26% -68.45% - Horiz. % 36.15% 3.00% 64.87% 44.59% 65.71% 31.55% 100.00%
PBT -11,082 -2,466 -2,791 -2,681 -3,526 -1,442 -1,311 316.59% QoQ % -349.39% 11.64% -4.10% 23.96% -144.52% -9.99% - Horiz. % 845.31% 188.10% 212.89% 204.50% 268.95% 109.99% 100.00%
Tax 1,934 -264 0 0 0 0 0 - QoQ % 832.58% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -732.58% 100.00% - - - - -
NP -9,148 -2,730 -2,791 -2,681 -3,526 -1,442 -1,311 266.46% QoQ % -235.09% 2.19% -4.10% 23.96% -144.52% -9.99% - Horiz. % 697.79% 208.24% 212.89% 204.50% 268.95% 109.99% 100.00%
NP to SH -9,172 -2,727 -2,791 -2,681 -3,526 -1,442 -1,311 267.10% QoQ % -236.34% 2.29% -4.10% 23.96% -144.52% -9.99% - Horiz. % 699.62% 208.01% 212.89% 204.50% 268.95% 109.99% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 9,966 2,798 4,259 3,690 5,013 2,156 3,574 98.48% QoQ % 256.18% -34.30% 15.42% -26.39% 132.51% -39.68% - Horiz. % 278.85% 78.29% 119.17% 103.25% 140.26% 60.32% 100.00%
Net Worth 21,864 30,164 32,373 28,811 28,981 29,294 30,683 -20.27% QoQ % -27.52% -6.82% 12.36% -0.59% -1.07% -4.53% - Horiz. % 71.26% 98.31% 105.51% 93.90% 94.45% 95.47% 100.00%
Dividend 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 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 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 21,864 30,164 32,373 28,811 28,981 29,294 30,683 -20.27% QoQ % -27.52% -6.82% 12.36% -0.59% -1.07% -4.53% - Horiz. % 71.26% 98.31% 105.51% 93.90% 94.45% 95.47% 100.00%
NOSH 515,664 512,136 505,042 444,616 437,788 430,802 430,349 12.85% QoQ % 0.69% 1.40% 13.59% 1.56% 1.62% 0.11% - Horiz. % 119.82% 119.00% 117.36% 103.32% 101.73% 100.11% 100.00%
Ratio Analysis 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin -1,118.34 % -4,014.71 % -190.12 % -265.71 % -237.12 % -201.96 % -57.93 % 623.55% QoQ % 72.14% -2,011.67% 28.45% -12.06% -17.41% -248.63% - Horiz. % 1,930.50% 6,930.28% 328.19% 458.67% 409.32% 348.63% 100.00%
ROE -41.95 % -9.04 % -8.62 % -9.31 % -12.17 % -4.92 % -4.27 % 360.63% QoQ % -364.05% -4.87% 7.41% 23.50% -147.36% -15.22% - Horiz. % 982.44% 211.71% 201.87% 218.03% 285.01% 115.22% 100.00%
Per Share 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 0.16 0.01 0.29 0.23 0.34 0.17 0.53 -55.10% QoQ % 1,500.00% -96.55% 26.09% -32.35% 100.00% -67.92% - Horiz. % 30.19% 1.89% 54.72% 43.40% 64.15% 32.08% 100.00%
EPS -1.77 -0.53 -0.55 -0.60 -0.81 -0.33 -0.30 227.58% QoQ % -233.96% 3.64% 8.33% 25.93% -145.45% -10.00% - Horiz. % 590.00% 176.67% 183.33% 200.00% 270.00% 110.00% 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 0.0424 0.0589 0.0641 0.0648 0.0662 0.0680 0.0713 -29.35% QoQ % -28.01% -8.11% -1.08% -2.11% -2.65% -4.63% - Horiz. % 59.47% 82.61% 89.90% 90.88% 92.85% 95.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 0.14 0.01 0.25 0.17 0.26 0.12 0.39 -49.58% QoQ % 1,300.00% -96.00% 47.06% -34.62% 116.67% -69.23% - Horiz. % 35.90% 2.56% 64.10% 43.59% 66.67% 30.77% 100.00%
EPS -1.58 -0.47 -0.48 -0.46 -0.61 -0.25 -0.23 262.65% QoQ % -236.17% 2.08% -4.35% 24.59% -144.00% -8.70% - Horiz. % 686.96% 204.35% 208.70% 200.00% 265.22% 108.70% 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 0.0378 0.0521 0.0559 0.0498 0.0501 0.0506 0.0530 -20.22% QoQ % -27.45% -6.80% 12.25% -0.60% -0.99% -4.53% - Horiz. % 71.32% 98.30% 105.47% 93.96% 94.53% 95.47% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.2250 0.2800 0.2100 0.1950 0.2200 0.1500 0.1750 -
P/RPS 141.84 2,108.80 72.25 85.93 64.77 90.50 33.28 163.57% QoQ % -93.27% 2,818.75% -15.92% 32.67% -28.43% 171.94% - Horiz. % 426.20% 6,336.54% 217.10% 258.20% 194.62% 271.94% 100.00%
P/EPS -12.65 -52.58 -38.00 -32.34 -27.32 -44.81 -57.45 -63.64% QoQ % 75.94% -38.37% -17.50% -18.37% 39.03% 22.00% - Horiz. % 22.02% 91.52% 66.14% 56.29% 47.55% 78.00% 100.00%
EY -7.91 -1.90 -2.63 -3.09 -3.66 -2.23 -1.74 175.18% QoQ % -316.32% 27.76% 14.89% 15.57% -64.13% -28.16% - Horiz. % 454.60% 109.20% 151.15% 177.59% 210.34% 128.16% 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 5.31 4.75 3.28 3.01 3.32 2.21 2.45 67.71% QoQ % 11.79% 44.82% 8.97% -9.34% 50.23% -9.80% - Horiz. % 216.73% 193.88% 133.88% 122.86% 135.51% 90.20% 100.00%
Price Multiplier on Announcement Date 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 29/04/22 27/01/22 - 30/08/21 30/04/21 29/01/21 30/10/20 -
Price 0.2550 0.1650 0.2600 0.2100 0.2000 0.2250 0.1400 -
P/RPS 160.75 1,242.68 89.45 92.54 58.88 135.76 26.62 232.70% QoQ % -87.06% 1,289.25% -3.34% 57.17% -56.63% 409.99% - Horiz. % 603.87% 4,668.22% 336.03% 347.63% 221.19% 509.99% 100.00%
P/EPS -14.34 -30.99 -47.05 -34.83 -24.83 -67.22 -45.96 -54.10% QoQ % 53.73% 34.13% -35.08% -40.27% 63.06% -46.26% - Horiz. % 31.20% 67.43% 102.37% 75.78% 54.03% 146.26% 100.00%
EY -6.98 -3.23 -2.13 -2.87 -4.03 -1.49 -2.18 117.70% QoQ % -116.10% -51.64% 25.78% 28.78% -170.47% 31.65% - Horiz. % 320.18% 148.17% 97.71% 131.65% 184.86% 68.35% 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 6.01 2.80 4.06 3.24 3.02 3.31 1.96 111.50% QoQ % 114.64% -31.03% 25.31% 7.28% -8.76% 68.88% - Horiz. % 306.63% 142.86% 207.14% 165.31% 154.08% 168.88% 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 1st Quarter Reporting - May 2021.pdf 
