[AURO] YoY Quarter Result on 2022-02-28 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 481 818 1,487 1,851 4,373 3,666 2,867 -21.18% YoY % -41.20% -44.99% -19.67% -57.67% 19.29% 27.87% - Horiz. % 16.78% 28.53% 51.87% 64.56% 152.53% 127.87% 100.00%
PBT -95 -11,082 -3,526 -15,030 -8,981 -1,322 -2,874 -36.53% YoY % 99.14% -214.29% 76.54% -67.35% -579.35% 54.00% - Horiz. % 3.31% 385.60% 122.69% 522.96% 312.49% 46.00% 100.00%
Tax 0 1,934 0 83 98 73 25 - YoY % 0.00% 0.00% 0.00% -15.31% 34.25% 192.00% - Horiz. % 0.00% 7,736.00% 0.00% 332.00% 392.00% 292.00% 100.00%
NP -95 -9,148 -3,526 -14,947 -8,883 -1,249 -2,849 -36.45% YoY % 98.96% -159.44% 76.41% -68.27% -611.21% 56.16% - Horiz. % 3.33% 321.10% 123.76% 524.64% 311.79% 43.84% 100.00%
NP to SH -95 -9,172 -3,526 -14,944 -8,880 -1,243 -2,857 -36.48% YoY % 98.96% -160.12% 76.41% -68.29% -614.40% 56.49% - Horiz. % 3.33% 321.04% 123.42% 523.07% 310.82% 43.51% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 576 9,966 5,013 16,798 13,256 4,915 5,716 -26.36% YoY % -94.22% 98.80% -70.16% 26.72% 169.70% -14.01% - Horiz. % 10.08% 174.35% 87.70% 293.88% 231.91% 85.99% 100.00%
Net Worth 27,828 21,864 28,981 34,008 47,004 37,959 44,395 -6.04% YoY % 27.28% -24.56% -14.78% -27.65% 23.83% -14.50% - Horiz. % 62.68% 49.25% 65.28% 76.60% 105.88% 85.50% 100.00%
Dividend 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 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 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 27,828 21,864 28,981 34,008 47,004 37,959 44,395 -6.04% YoY % 27.28% -24.56% -14.78% -27.65% 23.83% -14.50% - Horiz. % 62.68% 49.25% 65.28% 76.60% 105.88% 85.50% 100.00%
NOSH 567,930 515,664 437,788 392,253 361,020 318,717 321,011 7.90% YoY % 10.14% 17.79% 11.61% 8.65% 13.27% -0.71% - Horiz. % 176.92% 160.64% 136.38% 122.19% 112.46% 99.29% 100.00%
Ratio Analysis 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin -19.75 % -1,118.34 % -237.12 % -807.51 % -203.13 % -34.07 % -99.37 % -19.38% YoY % 98.23% -371.63% 70.64% -297.53% -496.21% 65.71% - Horiz. % 19.88% 1,125.43% 238.62% 812.63% 204.42% 34.29% 100.00%
ROE -0.34 % -41.95 % -12.17 % -43.94 % -18.89 % -3.27 % -6.44 % -32.44% YoY % 99.19% -244.70% 72.30% -132.61% -477.68% 49.22% - Horiz. % 5.28% 651.40% 188.98% 682.30% 293.32% 50.78% 100.00%
Per Share 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 0.08 0.16 0.34 0.47 1.21 1.15 0.89 -27.47% YoY % -50.00% -52.94% -27.66% -61.16% 5.22% 29.21% - Horiz. % 8.99% 17.98% 38.20% 52.81% 135.96% 129.21% 100.00%
EPS -0.02 -1.77 -0.81 -3.81 -2.46 -0.39 -0.89 -39.71% YoY % 98.87% -118.52% 78.74% -54.88% -530.77% 56.18% - Horiz. % 2.25% 198.88% 91.01% 428.09% 276.40% 43.82% 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 0.0490 0.0424 0.0662 0.0867 0.1302 0.1191 0.1383 -12.92% YoY % 15.57% -35.95% -23.64% -33.41% 9.32% -13.88% - Horiz. % 35.43% 30.66% 47.87% 62.69% 94.14% 86.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 0.08 0.14 0.26 0.32 0.76 0.63 0.50 -21.67% YoY % -42.86% -46.15% -18.75% -57.89% 20.63% 26.00% - Horiz. % 16.00% 28.00% 52.00% 64.00% 152.00% 126.00% 100.00%
EPS -0.02 -1.58 -0.61 -2.58 -1.53 -0.21 -0.49 -34.72% YoY % 98.73% -159.02% 76.36% -68.63% -628.57% 57.14% - Horiz. % 4.08% 322.45% 124.49% 526.53% 312.24% 42.86% 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 0.0481 0.0378 0.0501 0.0587 0.0812 0.0656 0.0767 -6.03% YoY % 27.25% -24.55% -14.65% -27.71% 23.78% -14.47% - Horiz. % 62.71% 49.28% 65.32% 76.53% 105.87% 85.53% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 28/02/23 28/02/22 26/02/21 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.2250 0.2250 0.2200 0.1100 0.1550 0.3500 0.1200 -
P/RPS 265.66 141.84 64.77 23.31 12.80 30.43 13.44 48.85% YoY % 87.30% 118.99% 177.86% 82.11% -57.94% 126.41% - Horiz. % 1,976.64% 1,055.36% 481.92% 173.44% 95.24% 226.41% 100.00%
P/EPS -1,345.10 -12.65 -27.32 -2.89 -6.30 -89.74 -13.48 84.71% YoY % -10,533.20% 53.70% -845.33% 54.13% 92.98% -565.73% - Horiz. % 9,978.49% 93.84% 202.67% 21.44% 46.74% 665.73% 100.00%
EY -0.07 -7.91 -3.66 -34.63 -15.87 -1.11 -7.42 -46.30% YoY % 99.12% -116.12% 89.43% -118.21% -1,329.73% 85.04% - Horiz. % 0.94% 106.60% 49.33% 466.71% 213.88% 14.96% 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 4.59 5.31 3.32 1.27 1.19 2.94 0.87 24.82% YoY % -13.56% 59.94% 161.42% 6.72% -59.52% 237.93% - Horiz. % 527.59% 610.34% 381.61% 145.98% 136.78% 337.93% 100.00%
Price Multiplier on Announcement Date 28/02/23 28/02/22 28/02/21 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 20/04/23 29/04/22 30/04/21 31/10/18 31/10/17 31/10/16 30/10/15 -
Price 0.2000 0.2550 0.2000 0.0850 0.1550 0.2450 0.1200 -
P/RPS 236.15 160.75 58.88 18.01 12.80 21.30 13.44 46.54% YoY % 46.91% 173.01% 226.93% 40.70% -39.91% 58.48% - Horiz. % 1,757.07% 1,196.06% 438.10% 134.00% 95.24% 158.48% 100.00%
P/EPS -1,195.64 -14.34 -24.83 -2.23 -6.30 -62.82 -13.48 81.83% YoY % -8,237.80% 42.25% -1,013.45% 64.60% 89.97% -366.02% - Horiz. % 8,869.73% 106.38% 184.20% 16.54% 46.74% 466.02% 100.00%
EY -0.08 -6.98 -4.03 -44.82 -15.87 -1.59 -7.42 -45.33% YoY % 98.85% -73.20% 91.01% -182.42% -898.11% 78.57% - Horiz. % 1.08% 94.07% 54.31% 604.04% 213.88% 21.43% 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 4.08 6.01 3.02 0.98 1.19 2.06 0.87 22.88% YoY % -32.11% 99.01% 208.16% -17.65% -42.23% 136.78% - Horiz. % 468.97% 690.80% 347.13% 112.64% 136.78% 236.78% 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 - Q4 2022 Quarterly Report.pdf 
