[AURO] YoY Cumulative Quarter Result on 2022-11-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Revenue 4,296 2,146 2,353 6,602 5,503 6,977 11,744 -14.33% YoY % 100.19% -8.80% -64.36% 19.97% -21.13% -40.59% - Horiz. % 36.58% 18.27% 20.04% 56.22% 46.86% 59.41% 100.00%
PBT -1,051 -5,160 -7,373 -6,466 -3,436 -3,044 -2,281 -11.23% YoY % 79.63% 30.01% -14.03% -88.18% -12.88% -33.45% - Horiz. % 46.08% 226.22% 323.24% 283.47% 150.64% 133.45% 100.00%
Tax 0 0 -835 0 0 -13 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -0.00% -0.00% 6,423.08% -0.00% -0.00% 100.00% -
NP -1,051 -5,160 -8,208 -6,466 -3,436 -3,057 -2,281 -11.23% YoY % 79.63% 37.13% -26.94% -88.18% -12.40% -34.02% - Horiz. % 46.08% 226.22% 359.84% 283.47% 150.64% 134.02% 100.00%
NP to SH -1,051 -5,160 -8,205 -6,466 -3,436 -3,057 -2,269 -11.16% YoY % 79.63% 37.11% -26.89% -88.18% -12.40% -34.73% - Horiz. % 46.32% 227.41% 361.61% 284.97% 151.43% 134.73% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 5,347 7,306 10,561 13,068 8,939 10,034 14,025 -13.78% YoY % -26.81% -30.82% -19.18% 46.19% -10.91% -28.46% - Horiz. % 38.12% 52.09% 75.30% 93.18% 63.74% 71.54% 100.00%
Net Worth 26,635 25,224 30,164 29,294 38,394 47,109 48,015 -8.66% YoY % 5.59% -16.38% 2.97% -23.70% -18.50% -1.89% - Horiz. % 55.47% 52.53% 62.82% 61.01% 79.96% 98.11% 100.00%
Dividend 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Net Worth 26,635 25,224 30,164 29,294 38,394 47,109 48,015 -8.66% YoY % 5.59% -16.38% 2.97% -23.70% -18.50% -1.89% - Horiz. % 55.47% 52.53% 62.82% 61.01% 79.96% 98.11% 100.00%
NOSH 579,040 536,694 512,136 430,802 472,253 392,253 361,020 7.53% YoY % 7.89% 4.80% 18.88% -8.78% 20.40% 8.65% - Horiz. % 160.39% 148.66% 141.86% 119.33% 130.81% 108.65% 100.00%
Ratio Analysis 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
NP Margin -24.46 % -240.45 % -348.83 % -97.94 % -62.44 % -43.82 % -19.42 % 3.61% YoY % 89.83% 31.07% -256.17% -56.85% -42.49% -125.64% - Horiz. % 125.95% 1,238.16% 1,796.24% 504.33% 321.52% 225.64% 100.00%
ROE -3.95 % -20.46 % -27.20 % -22.07 % -8.95 % -6.49 % -4.73 % -2.73% YoY % 80.69% 24.78% -23.24% -146.59% -37.90% -37.21% - Horiz. % 83.51% 432.56% 575.05% 466.60% 189.22% 137.21% 100.00%
Per Share 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 0.74 0.40 0.46 1.53 1.17 1.78 3.25 -20.35% YoY % 85.00% -13.04% -69.93% 30.77% -34.27% -45.23% - Horiz. % 22.77% 12.31% 14.15% 47.08% 36.00% 54.77% 100.00%
EPS -0.18 -0.96 -1.60 -1.50 -0.73 -0.85 -0.63 -17.52% YoY % 81.25% 40.00% -6.67% -105.48% 14.12% -34.92% - Horiz. % 28.57% 152.38% 253.97% 238.10% 115.87% 134.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0460 0.0470 0.0589 0.0680 0.0813 0.1201 0.1330 -15.06% YoY % -2.13% -20.20% -13.38% -16.36% -32.31% -9.70% - Horiz. % 34.59% 35.34% 44.29% 51.13% 61.13% 90.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
RPS 0.74 0.37 0.41 1.14 0.95 1.20 2.03 -14.37% YoY % 100.00% -9.76% -64.04% 20.00% -20.83% -40.89% - Horiz. % 36.45% 18.23% 20.20% 56.16% 46.80% 59.11% 100.00%
EPS -0.18 -0.89 -1.42 -1.12 -0.59 -0.53 -0.39 -11.21% YoY % 79.78% 37.32% -26.79% -89.83% -11.32% -35.90% - Horiz. % 46.15% 228.21% 364.10% 287.18% 151.28% 135.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0460 0.0436 0.0521 0.0506 0.0663 0.0814 0.0829 -8.66% YoY % 5.50% -16.31% 2.96% -23.68% -18.55% -1.81% - Horiz. % 55.49% 52.59% 62.85% 61.04% 79.98% 98.19% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 -
Price 0.1600 0.2000 0.2800 0.1500 0.1100 0.1150 0.2000 -
P/RPS 21.57 50.02 60.94 9.79 9.44 6.47 6.15 21.28% YoY % -56.88% -17.92% 522.47% 3.71% 45.90% 5.20% - Horiz. % 350.73% 813.33% 990.89% 159.19% 153.50% 105.20% 100.00%
P/EPS -88.15 -20.80 -17.48 -9.99 -15.12 -14.76 -31.82 16.96% YoY % -323.80% -18.99% -74.97% 33.93% -2.44% 53.61% - Horiz. % 277.03% 65.37% 54.93% 31.40% 47.52% 46.39% 100.00%
EY -1.13 -4.81 -5.72 -10.01 -6.61 -6.78 -3.14 -14.54% YoY % 76.51% 15.91% 42.86% -51.44% 2.51% -115.92% - Horiz. % 35.99% 153.18% 182.17% 318.79% 210.51% 215.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.48 4.26 4.75 2.21 1.35 0.96 1.50 13.81% YoY % -18.31% -10.32% 114.93% 63.70% 40.63% -36.00% - Horiz. % 232.00% 284.00% 316.67% 147.33% 90.00% 64.00% 100.00%
Price Multiplier on Announcement Date 30/11/23 30/11/22 30/11/21 30/11/20 31/05/19 31/05/18 31/05/17 CAGR
Date 31/01/24 19/01/23 27/01/22 29/01/21 31/07/19 01/08/18 31/07/17 -
Price 0.1550 0.2650 0.1650 0.2250 0.0900 0.1250 0.1800 -
P/RPS 20.89 66.27 35.91 14.68 7.72 7.03 5.53 22.67% YoY % -68.48% 84.54% 144.62% 90.16% 9.82% 27.12% - Horiz. % 377.76% 1,198.37% 649.37% 265.46% 139.60% 127.12% 100.00%
P/EPS -85.40 -27.56 -10.30 -14.99 -12.37 -16.04 -28.64 18.29% YoY % -209.87% -167.57% 31.29% -21.18% 22.88% 43.99% - Horiz. % 298.18% 96.23% 35.96% 52.34% 43.19% 56.01% 100.00%
EY -1.17 -3.63 -9.71 -6.67 -8.08 -6.23 -3.49 -15.47% YoY % 67.77% 62.62% -45.58% 17.45% -29.70% -78.51% - Horiz. % 33.52% 104.01% 278.22% 191.12% 231.52% 178.51% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.37 5.64 2.80 3.31 1.11 1.04 1.35 15.10% YoY % -40.25% 101.43% -15.41% 198.20% 6.73% -22.96% - Horiz. % 249.63% 417.78% 207.41% 245.19% 82.22% 77.04% 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 Holdings Berhad - Q3 2023 Quarterly Report.pdf 
