[AURO] QoQ Quarter Result on 2022-05-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 481 824 625 697 818 68 1,468 -52.57% QoQ % -41.63% 31.84% -10.33% -14.79% 1,102.94% -95.37% - Horiz. % 32.77% 56.13% 42.57% 47.48% 55.72% 4.63% 100.00%
PBT -95 -1,254 -1,154 -2,752 -11,082 -2,466 -2,791 -89.56% QoQ % 92.42% -8.67% 58.07% 75.17% -349.39% 11.64% - Horiz. % 3.40% 44.93% 41.35% 98.60% 397.06% 88.36% 100.00%
Tax 0 0 0 0 1,934 -264 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 832.58% 0.00% - Horiz. % -0.00% -0.00% -0.00% -0.00% -732.58% 100.00% -
NP -95 -1,254 -1,154 -2,752 -9,148 -2,730 -2,791 -89.56% QoQ % 92.42% -8.67% 58.07% 69.92% -235.09% 2.19% - Horiz. % 3.40% 44.93% 41.35% 98.60% 327.77% 97.81% 100.00%
NP to SH -95 -1,254 -1,154 -2,752 -9,172 -2,727 -2,791 -89.56% QoQ % 92.42% -8.67% 58.07% 70.00% -236.34% 2.29% - Horiz. % 3.40% 44.93% 41.35% 98.60% 328.63% 97.71% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 576 2,078 1,779 3,449 9,966 2,798 4,259 -73.75% QoQ % -72.28% 16.81% -48.42% -65.39% 256.18% -34.30% - Horiz. % 13.52% 48.79% 41.77% 80.98% 234.00% 65.70% 100.00%
Net Worth 27,828 25,224 17,897 18,950 21,864 30,164 32,373 -9.62% QoQ % 10.32% 40.94% -5.56% -13.33% -27.52% -6.82% - Horiz. % 85.96% 77.92% 55.29% 58.54% 67.54% 93.18% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 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 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 27,828 25,224 17,897 18,950 21,864 30,164 32,373 -9.62% QoQ % 10.32% 40.94% -5.56% -13.33% -27.52% -6.82% - Horiz. % 85.96% 77.92% 55.29% 58.54% 67.54% 93.18% 100.00%
NOSH 567,930 536,694 526,403 526,403 515,664 512,136 505,042 8.16% QoQ % 5.82% 1.95% 0.00% 2.08% 0.69% 1.40% - Horiz. % 112.45% 106.27% 104.23% 104.23% 102.10% 101.40% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin -19.75 % -152.18 % -184.64 % -394.84 % -1,118.34 % -4,014.71 % -190.12 % -77.99% QoQ % 87.02% 17.58% 53.24% 64.69% 72.14% -2,011.67% - Horiz. % 10.39% 80.04% 97.12% 207.68% 588.23% 2,111.67% 100.00%
ROE -0.34 % -4.97 % -6.45 % -14.52 % -41.95 % -9.04 % -8.62 % -88.48% QoQ % 93.16% 22.95% 55.58% 65.39% -364.05% -4.87% - Horiz. % 3.94% 57.66% 74.83% 168.45% 486.66% 104.87% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 0.08 0.15 0.12 0.13 0.16 0.01 0.29 -57.72% QoQ % -46.67% 25.00% -7.69% -18.75% 1,500.00% -96.55% - Horiz. % 27.59% 51.72% 41.38% 44.83% 55.17% 3.45% 100.00%
EPS -0.02 -0.23 -0.22 -0.52 -1.77 -0.53 -0.55 -89.09% QoQ % 91.30% -4.55% 57.69% 70.62% -233.96% 3.64% - Horiz. % 3.64% 41.82% 40.00% 94.55% 321.82% 96.36% 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 0.0490 0.0470 0.0340 0.0360 0.0424 0.0589 0.0641 -16.44% QoQ % 4.26% 38.24% -5.56% -15.09% -28.01% -8.11% - Horiz. % 76.44% 73.32% 53.04% 56.16% 66.15% 91.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 0.08 0.14 0.11 0.12 0.14 0.01 0.25 -53.31% QoQ % -42.86% 27.27% -8.33% -14.29% 1,300.00% -96.00% - Horiz. % 32.00% 56.00% 44.00% 48.00% 56.00% 4.00% 100.00%
EPS -0.02 -0.22 -0.20 -0.48 -1.58 -0.47 -0.48 -88.05% QoQ % 90.91% -10.00% 58.33% 69.62% -236.17% 2.08% - Horiz. % 4.17% 45.83% 41.67% 100.00% 329.17% 97.92% 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 0.0481 0.0436 0.0309 0.0327 0.0378 0.0521 0.0559 -9.56% QoQ % 10.32% 41.10% -5.50% -13.49% -27.45% -6.80% - Horiz. % 86.05% 78.00% 55.28% 58.50% 67.62% 93.20% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.2250 0.2000 0.2250 0.2250 0.2250 0.2800 0.2100 -
P/RPS 265.66 130.27 189.51 169.93 141.84 2,108.80 72.25 138.80% QoQ % 103.93% -31.26% 11.52% 19.80% -93.27% 2,818.75% - Horiz. % 367.70% 180.30% 262.30% 235.20% 196.32% 2,918.75% 100.00%
P/EPS -1,345.10 -85.60 -102.63 -43.04 -12.65 -52.58 -38.00 985.14% QoQ % -1,471.38% 16.59% -138.45% -240.24% 75.94% -38.37% - Horiz. % 3,539.74% 225.26% 270.08% 113.26% 33.29% 138.37% 100.00%
EY -0.07 -1.17 -0.97 -2.32 -7.91 -1.90 -2.63 -91.14% QoQ % 94.02% -20.62% 58.19% 70.67% -316.32% 27.76% - Horiz. % 2.66% 44.49% 36.88% 88.21% 300.76% 72.24% 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 4.59 4.26 6.62 6.25 5.31 4.75 3.28 25.19% QoQ % 7.75% -35.65% 5.92% 17.70% 11.79% 44.82% - Horiz. % 139.94% 129.88% 201.83% 190.55% 161.89% 144.82% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 20/04/23 19/01/23 28/10/22 28/07/22 29/04/22 27/01/22 - -
Price 0.2000 0.2650 0.2250 0.2500 0.2550 0.1650 0.2600 -
P/RPS 236.15 172.60 189.51 188.81 160.75 1,242.68 89.45 91.36% QoQ % 36.82% -8.92% 0.37% 17.46% -87.06% 1,289.25% - Horiz. % 264.00% 192.96% 211.86% 211.08% 179.71% 1,389.25% 100.00%
P/EPS -1,195.64 -113.42 -102.63 -47.82 -14.34 -30.99 -47.05 769.50% QoQ % -954.17% -10.51% -114.62% -233.47% 53.73% 34.13% - Horiz. % 2,541.21% 241.06% 218.13% 101.64% 30.48% 65.87% 100.00%
EY -0.08 -0.88 -0.97 -2.09 -6.98 -3.23 -2.13 -88.85% QoQ % 90.91% 9.28% 53.59% 70.06% -116.10% -51.64% - Horiz. % 3.76% 41.31% 45.54% 98.12% 327.70% 151.64% 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 4.08 5.64 6.62 6.94 6.01 2.80 4.06 0.33% QoQ % -27.66% -14.80% -4.61% 15.47% 114.64% -31.03% - Horiz. % 100.49% 138.92% 163.05% 170.94% 148.03% 68.97% 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