[AURO] YoY Quarter Result on 2019-02-28 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
Revenue 625 1,468 2,263 1,811 4,531 7,609 3,143 -21.97% YoY % -57.43% -35.13% 24.96% -60.03% -40.45% 142.09% - Horiz. % 19.89% 46.71% 72.00% 57.62% 144.16% 242.09% 100.00%
PBT -1,154 -2,791 -1,311 -1,215 -1,112 -740 -588 10.91% YoY % 58.65% -112.89% -7.90% -9.26% -50.27% -25.85% - Horiz. % 196.26% 474.66% 222.96% 206.63% 189.12% 125.85% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP -1,154 -2,791 -1,311 -1,215 -1,112 -740 -588 10.91% YoY % 58.65% -112.89% -7.90% -9.26% -50.27% -25.85% - Horiz. % 196.26% 474.66% 222.96% 206.63% 189.12% 125.85% 100.00%
NP to SH -1,154 -2,791 -1,311 -1,215 -1,114 -737 -588 10.91% YoY % 58.65% -112.89% -7.90% -9.07% -51.15% -25.34% - Horiz. % 196.26% 474.66% 222.96% 206.63% 189.46% 125.34% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 1,779 4,259 3,574 3,026 5,643 8,349 3,731 -10.75% YoY % -58.23% 19.17% 18.11% -46.38% -32.41% 123.77% - Horiz. % 47.68% 114.15% 95.79% 81.10% 151.25% 223.77% 100.00%
Net Worth 17,897 32,373 30,683 35,263 48,129 51,673 43,585 -12.78% YoY % -44.71% 5.51% -12.99% -26.73% -6.86% 18.56% - Horiz. % 41.06% 74.27% 70.40% 80.91% 110.42% 118.56% 100.00%
Dividend 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 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 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
Net Worth 17,897 32,373 30,683 35,263 48,129 51,673 43,585 -12.78% YoY % -44.71% 5.51% -12.99% -26.73% -6.86% 18.56% - Horiz. % 41.06% 74.27% 70.40% 80.91% 110.42% 118.56% 100.00%
NOSH 526,403 505,042 430,349 392,253 392,253 352,000 321,666 7.86% YoY % 4.23% 17.36% 9.71% 0.00% 11.44% 9.43% - Horiz. % 163.65% 157.01% 133.79% 121.94% 121.94% 109.43% 100.00%
Ratio Analysis 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
NP Margin -184.64 % -190.12 % -57.93 % -67.09 % -24.54 % -9.73 % -18.71 % 42.15% YoY % 2.88% -228.19% 13.65% -173.39% -152.21% 48.00% - Horiz. % 986.85% 1,016.14% 309.62% 358.58% 131.16% 52.00% 100.00%
ROE -6.45 % -8.62 % -4.27 % -3.45 % -2.31 % -1.43 % -1.35 % 27.16% YoY % 25.17% -101.87% -23.77% -49.35% -61.54% -5.93% - Horiz. % 477.78% 638.52% 316.30% 255.56% 171.11% 105.93% 100.00%
Per Share 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
RPS 0.12 0.29 0.53 0.46 1.16 2.16 0.98 -27.57% YoY % -58.62% -45.28% 15.22% -60.34% -46.30% 120.41% - Horiz. % 12.24% 29.59% 54.08% 46.94% 118.37% 220.41% 100.00%
EPS -0.22 -0.55 -0.30 -0.31 -0.31 -0.23 -0.18 3.13% YoY % 60.00% -83.33% 3.23% 0.00% -34.78% -27.78% - Horiz. % 122.22% 305.56% 166.67% 172.22% 172.22% 127.78% 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 0.0340 0.0641 0.0713 0.0899 0.1227 0.1468 0.1355 -19.14% YoY % -46.96% -10.10% -20.69% -26.73% -16.42% 8.34% - Horiz. % 25.09% 47.31% 52.62% 66.35% 90.55% 108.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
RPS 0.11 0.25 0.39 0.31 0.78 1.31 0.54 -21.68% YoY % -56.00% -35.90% 25.81% -60.26% -40.46% 142.59% - Horiz. % 20.37% 46.30% 72.22% 57.41% 144.44% 242.59% 100.00%
EPS -0.20 -0.48 -0.23 -0.21 -0.19 -0.13 -0.10 11.24% YoY % 58.33% -108.70% -9.52% -10.53% -46.15% -30.00% - Horiz. % 200.00% 480.00% 230.00% 210.00% 190.00% 130.00% 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 0.0309 0.0559 0.0530 0.0609 0.0831 0.0892 0.0753 -12.79% YoY % -44.72% 5.47% -12.97% -26.71% -6.84% 18.46% - Horiz. % 41.04% 74.24% 70.39% 80.88% 110.36% 118.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
Date 30/08/22 30/08/21 28/08/20 28/02/19 28/02/18 28/02/17 26/02/16 -
Price 0.2250 0.2100 0.1750 0.0650 0.1250 0.1950 0.1350 -
P/RPS 189.51 72.25 33.28 14.08 10.82 9.02 13.82 49.51% YoY % 162.30% 117.10% 136.36% 30.13% 19.96% -34.73% - Horiz. % 1,371.27% 522.79% 240.81% 101.88% 78.29% 65.27% 100.00%
P/EPS -102.63 -38.00 -57.45 -20.98 -44.01 -93.13 -73.85 5.19% YoY % -170.08% 33.86% -173.83% 52.33% 52.74% -26.11% - Horiz. % 138.97% 51.46% 77.79% 28.41% 59.59% 126.11% 100.00%
EY -0.97 -2.63 -1.74 -4.77 -2.27 -1.07 -1.35 -4.95% YoY % 63.12% -51.15% 63.52% -110.13% -112.15% 20.74% - Horiz. % 71.85% 194.81% 128.89% 353.33% 168.15% 79.26% 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 6.62 3.28 2.45 0.72 1.02 1.33 1.00 33.69% YoY % 101.83% 33.88% 240.28% -29.41% -23.31% 33.00% - Horiz. % 662.00% 328.00% 245.00% 72.00% 102.00% 133.00% 100.00%
Price Multiplier on Announcement Date 31/08/22 31/08/21 31/08/20 28/02/19 28/02/18 28/02/17 28/02/16 CAGR
Date 28/10/22 - 30/10/20 19/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.2250 0.2600 0.1400 0.1300 0.2550 0.2300 0.3950 -
P/RPS 189.51 89.45 26.62 28.16 22.08 10.64 40.43 26.78% YoY % 111.86% 236.03% -5.47% 27.54% 107.52% -73.68% - Horiz. % 468.74% 221.25% 65.84% 69.65% 54.61% 26.32% 100.00%
P/EPS -102.63 -47.05 -45.96 -41.97 -89.79 -109.85 -216.09 -10.81% YoY % -118.13% -2.37% -9.51% 53.26% 18.26% 49.16% - Horiz. % 47.49% 21.77% 21.27% 19.42% 41.55% 50.84% 100.00%
EY -0.97 -2.13 -2.18 -2.38 -1.11 -0.91 -0.46 12.14% YoY % 54.46% 2.29% 8.40% -114.41% -21.98% -97.83% - Horiz. % 210.87% 463.04% 473.91% 517.39% 241.30% 197.83% 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 6.62 4.06 1.96 1.45 2.08 1.57 2.92 13.40% YoY % 63.05% 107.14% 35.17% -30.29% 32.48% -46.23% - Horiz. % 226.71% 139.04% 67.12% 49.66% 71.23% 53.77% 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