[AURORA] YoY Quarter Result on 2022-03-31 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
Revenue 90,731 60,139 20,630 4,802 - - - 166.34% YoY % 50.87% 191.51% 329.61% - - - - Horiz. % 1,889.44% 1,252.37% 429.61% 100.00% - - -
PBT 4,447 6,024 3,572 989 - - - 65.05% YoY % -26.18% 68.65% 261.17% - - - - Horiz. % 449.65% 609.10% 361.17% 100.00% - - -
Tax -943 -1,579 -1,002 -278 - - - 50.25% YoY % 40.28% -57.58% -260.43% - - - - Horiz. % 339.21% 567.99% 360.43% 100.00% - - -
NP 3,504 4,445 2,570 711 - - - 70.18% YoY % -21.17% 72.96% 261.46% - - - - Horiz. % 492.83% 625.18% 361.46% 100.00% - - -
NP to SH 3,504 4,445 2,570 711 - - - 70.18% YoY % -21.17% 72.96% 261.46% - - - - Horiz. % 492.83% 625.18% 361.46% 100.00% - - -
Tax Rate 21.21 % 26.21 % 28.05 % 28.11 % - % - % - % -8.96% YoY % -19.08% -6.56% -0.21% - - - - Horiz. % 75.45% 93.24% 99.79% 100.00% - - -
Total Cost 87,227 55,694 18,060 4,091 - - - 177.29% YoY % 56.62% 208.38% 341.46% - - - - Horiz. % 2,132.17% 1,361.38% 441.46% 100.00% - - -
Net Worth 59,912 5,258,819 4,507,559 571,534 - - - -52.85% YoY % -98.86% 16.67% 688.68% - - - - Horiz. % 10.48% 920.12% 788.68% 100.00% - - -
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
Div 1,252 - - - - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
Div Payout % 35.73 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
Net Worth 59,912 5,258,819 4,507,559 571,534 - - - -52.85% YoY % -98.86% 16.67% 688.68% - - - - Horiz. % 10.48% 920.12% 788.68% 100.00% - - -
NOSH 626,050 626,050 626,050 273,461 - - - 31.80% YoY % 0.00% 0.00% 128.94% - - - - Horiz. % 228.94% 228.94% 228.94% 100.00% - - -
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
NP Margin 3.86 % 7.39 % 12.46 % 14.81 % - % - % - % -36.12% YoY % -47.77% -40.69% -15.87% - - - - Horiz. % 26.06% 49.90% 84.13% 100.00% - - -
ROE 5.85 % 0.08 % 0.06 % 0.12 % - % - % - % 265.31% YoY % 7,212.50% 33.33% -50.00% - - - - Horiz. % 4,875.00% 66.67% 50.00% 100.00% - - -
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
RPS 14.49 9.61 3.30 1.76 - - - 101.92% YoY % 50.78% 191.21% 87.50% - - - - Horiz. % 823.30% 546.02% 187.50% 100.00% - - -
EPS 0.56 0.71 0.41 0.26 - - - 29.14% YoY % -21.13% 73.17% 57.69% - - - - Horiz. % 215.38% 273.08% 157.69% 100.00% - - -
DPS 0.20 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
NAPS 0.0957 8.4000 7.2000 2.0900 - - - -64.22% YoY % -98.86% 16.67% 244.50% - - - - Horiz. % 4.58% 401.91% 344.50% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 626,050 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
RPS 14.49 9.61 3.30 0.77 - - - 165.99% YoY % 50.78% 191.21% 328.57% - - - - Horiz. % 1,881.82% 1,248.05% 428.57% 100.00% - - -
EPS 0.56 0.71 0.41 0.11 - - - 72.03% YoY % -21.13% 73.17% 272.73% - - - - Horiz. % 509.09% 645.45% 372.73% 100.00% - - -
DPS 0.20 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
NAPS 0.0957 8.4000 7.2000 0.9129 - - - -52.85% YoY % -98.86% 16.67% 688.70% - - - - Horiz. % 10.48% 920.14% 788.70% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
Date 31/03/23 31/03/22 31/03/21 - - - - -
Price 0.2200 0.2200 0.0000 0.0000 - - - -
P/RPS 1.52 2.29 0.00 0.00 - - - - YoY % -33.62% 0.00% 0.00% - - - - Horiz. % 66.38% 100.00% - - - - -
P/EPS 39.31 30.99 0.00 0.00 - - - - YoY % 26.85% 0.00% 0.00% - - - - Horiz. % 126.85% 100.00% - - - - -
EY 2.54 3.23 0.00 0.00 - - - - YoY % -21.36% 0.00% 0.00% - - - - Horiz. % 78.64% 100.00% - - - - -
DY 0.91 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
P/NAPS 2.30 0.03 0.00 0.00 - - - - YoY % 7,566.67% 0.00% 0.00% - - - - Horiz. % 7,666.67% 100.00% - - - - -
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 - - - CAGR
Date - - 24/05/21 - - - - -
Price 0.2200 0.2200 0.2200 0.0000 - - - -
P/RPS 1.52 2.29 6.68 0.00 - - - - YoY % -33.62% -65.72% 0.00% - - - - Horiz. % 22.75% 34.28% 100.00% - - - -
P/EPS 39.31 30.99 53.59 0.00 - - - - YoY % 26.85% -42.17% 0.00% - - - - Horiz. % 73.35% 57.83% 100.00% - - - -
EY 2.54 3.23 1.87 0.00 - - - - YoY % -21.36% 72.73% 0.00% - - - - Horiz. % 135.83% 172.73% 100.00% - - - -
DY 0.91 0.00 0.00 0.00 - - - - YoY % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% - - - - - -
P/NAPS 2.30 0.03 0.03 0.00 - - - - YoY % 7,566.67% 0.00% 0.00% - - - - Horiz. % 7,666.67% 100.00% 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