[AURO] YoY Quarter Result on 2016-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Revenue 1,811 4,531 7,609 3,143 3,755 879 652 18.55% YoY % -60.03% -40.45% 142.09% -16.30% 327.19% 34.82% - Horiz. % 277.76% 694.94% 1,167.02% 482.06% 575.92% 134.82% 100.00%
PBT -1,215 -1,112 -740 -588 110 -1,154 -693 9.80% YoY % -9.26% -50.27% -25.85% -634.55% 109.53% -66.52% - Horiz. % 175.32% 160.46% 106.78% 84.85% -15.87% 166.52% 100.00%
Tax 0 0 0 0 0 1 1 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NP -1,215 -1,112 -740 -588 110 -1,153 -692 9.83% YoY % -9.26% -50.27% -25.85% -634.55% 109.54% -66.62% - Horiz. % 175.58% 160.69% 106.94% 84.97% -15.90% 166.62% 100.00%
NP to SH -1,215 -1,114 -737 -588 110 -1,153 -692 9.83% YoY % -9.07% -51.15% -25.34% -634.55% 109.54% -66.62% - Horiz. % 175.58% 160.98% 106.50% 84.97% -15.90% 166.62% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,026 5,643 8,349 3,731 3,645 2,032 1,344 14.48% YoY % -46.38% -32.41% 123.77% 2.36% 79.38% 51.19% - Horiz. % 225.15% 419.87% 621.21% 277.60% 271.21% 151.19% 100.00%
Net Worth 35,263 48,129 51,673 43,585 53,313 47,465 50,673 -5.86% YoY % -26.73% -6.86% 18.56% -18.25% 12.32% -6.33% - Horiz. % 69.59% 94.98% 101.97% 86.01% 105.21% 93.67% 100.00%
Dividend 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 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 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Net Worth 35,263 48,129 51,673 43,585 53,313 47,465 50,673 -5.86% YoY % -26.73% -6.86% 18.56% -18.25% 12.32% -6.33% - Horiz. % 69.59% 94.98% 101.97% 86.01% 105.21% 93.67% 100.00%
NOSH 392,253 392,253 352,000 321,666 366,666 320,277 314,545 3.75% YoY % 0.00% 11.44% 9.43% -12.27% 14.48% 1.82% - Horiz. % 124.70% 124.70% 111.91% 102.26% 116.57% 101.82% 100.00%
Ratio Analysis 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
NP Margin -67.09 % -24.54 % -9.73 % -18.71 % 2.93 % -131.17 % -106.13 % -7.36% YoY % -173.39% -152.21% 48.00% -738.57% 102.23% -23.59% - Horiz. % 63.21% 23.12% 9.17% 17.63% -2.76% 123.59% 100.00%
ROE -3.45 % -2.31 % -1.43 % -1.35 % 0.21 % -2.43 % -1.37 % 16.63% YoY % -49.35% -61.54% -5.93% -742.86% 108.64% -77.37% - Horiz. % 251.82% 168.61% 104.38% 98.54% -15.33% 177.37% 100.00%
Per Share 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 0.46 1.16 2.16 0.98 1.02 0.27 0.21 13.95% YoY % -60.34% -46.30% 120.41% -3.92% 277.78% 28.57% - Horiz. % 219.05% 552.38% 1,028.57% 466.67% 485.71% 128.57% 100.00%
EPS -0.31 -0.31 -0.23 -0.18 0.03 -0.36 -0.22 5.88% YoY % 0.00% -34.78% -27.78% -700.00% 108.33% -63.64% - Horiz. % 140.91% 140.91% 104.55% 81.82% -13.64% 163.64% 100.00%
DPS 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 0.0899 0.1227 0.1468 0.1355 0.1454 0.1482 0.1611 -9.26% YoY % -26.73% -16.42% 8.34% -6.81% -1.89% -8.01% - Horiz. % 55.80% 76.16% 91.12% 84.11% 90.25% 91.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
RPS 0.31 0.78 1.31 0.54 0.65 0.15 0.11 18.84% YoY % -60.26% -40.46% 142.59% -16.92% 333.33% 36.36% - Horiz. % 281.82% 709.09% 1,190.91% 490.91% 590.91% 136.36% 100.00%
EPS -0.21 -0.19 -0.13 -0.10 0.02 -0.20 -0.12 9.77% YoY % -10.53% -46.15% -30.00% -600.00% 110.00% -66.67% - Horiz. % 175.00% 158.33% 108.33% 83.33% -16.67% 166.67% 100.00%
DPS 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 0.0609 0.0831 0.0892 0.0753 0.0921 0.0820 0.0875 -5.86% YoY % -26.71% -6.84% 18.46% -18.24% 12.32% -6.29% - Horiz. % 69.60% 94.97% 101.94% 86.06% 105.26% 93.71% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 28/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.0650 0.1250 0.1950 0.1350 0.1500 0.1450 0.1250 -
P/RPS 14.08 10.82 9.02 13.82 14.65 52.83 60.30 -21.52% YoY % 30.13% 19.96% -34.73% -5.67% -72.27% -12.39% - Horiz. % 23.35% 17.94% 14.96% 22.92% 24.30% 87.61% 100.00%
P/EPS -20.98 -44.01 -93.13 -73.85 500.00 -40.28 -56.82 -15.29% YoY % 52.33% 52.74% -26.11% -114.77% 1,341.31% 29.11% - Horiz. % 36.92% 77.46% 163.90% 129.97% -879.97% 70.89% 100.00%
EY -4.77 -2.27 -1.07 -1.35 0.20 -2.48 -1.76 18.07% YoY % -110.13% -112.15% 20.74% -775.00% 108.06% -40.91% - Horiz. % 271.02% 128.98% 60.80% 76.70% -11.36% 140.91% 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 0.72 1.02 1.33 1.00 1.03 0.98 0.78 -1.32% YoY % -29.41% -23.31% 33.00% -2.91% 5.10% 25.64% - Horiz. % 92.31% 130.77% 170.51% 128.21% 132.05% 125.64% 100.00%
Price Multiplier on Announcement Date 28/02/19 28/02/18 28/02/17 28/02/16 28/02/15 28/02/14 28/02/13 CAGR
Date 19/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 29/04/13 -
Price 0.1300 0.2550 0.2300 0.3950 0.1500 0.1200 0.1300 -
P/RPS 28.16 22.08 10.64 40.43 14.65 43.72 62.72 -12.49% YoY % 27.54% 107.52% -73.68% 175.97% -66.49% -30.29% - Horiz. % 44.90% 35.20% 16.96% 64.46% 23.36% 69.71% 100.00%
P/EPS -41.97 -89.79 -109.85 -216.09 500.00 -33.33 -59.09 -5.54% YoY % 53.26% 18.26% 49.16% -143.22% 1,600.15% 43.59% - Horiz. % 71.03% 151.95% 185.90% 365.70% -846.17% 56.41% 100.00%
EY -2.38 -1.11 -0.91 -0.46 0.20 -3.00 -1.69 5.87% YoY % -114.41% -21.98% -97.83% -330.00% 106.67% -77.51% - Horiz. % 140.83% 65.68% 53.85% 27.22% -11.83% 177.51% 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 1.45 2.08 1.57 2.92 1.03 0.81 0.81 10.19% YoY % -30.29% 32.48% -46.23% 183.50% 27.16% 0.00% - Horiz. % 179.01% 256.79% 193.83% 360.49% 127.16% 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
NWP 2nd QUARTER REPORT 2016.xlsx 
