[AURO] YoY Quarter Result on 2014-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 2,717 4,628 3,355 5,117 642 655 544 30.71% YoY % -41.29% 37.94% -34.43% 697.04% -1.98% 20.40% - Horiz. % 499.45% 850.74% 616.73% 940.62% 118.01% 120.40% 100.00%
PBT -1,010 -830 -485 -4,604 -1,023 -799 -1,063 -0.85% YoY % -21.69% -71.13% 89.47% -350.05% -28.04% 24.84% - Horiz. % 95.01% 78.08% 45.63% 433.11% 96.24% 75.16% 100.00%
Tax 0 0 8 4,814 -2 0 6 - YoY % 0.00% 0.00% -99.83% 240,800.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 133.33% 80,233.33% -33.33% 0.00% 100.00%
NP -1,010 -830 -477 210 -1,025 -799 -1,057 -0.75% YoY % -21.69% -74.00% -327.14% 120.49% -28.29% 24.41% - Horiz. % 95.55% 78.52% 45.13% -19.87% 96.97% 75.59% 100.00%
NP to SH -1,009 -809 -477 210 -1,025 -799 -1,057 -0.77% YoY % -24.72% -69.60% -327.14% 120.49% -28.29% 24.41% - Horiz. % 95.46% 76.54% 45.13% -19.87% 96.97% 75.59% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,727 5,458 3,832 4,907 1,667 1,454 1,601 15.11% YoY % -31.71% 42.43% -21.91% 194.36% 14.65% -9.18% - Horiz. % 232.79% 340.91% 239.35% 306.50% 104.12% 90.82% 100.00%
Net Worth 45,416 47,027 43,502 43,382 48,623 52,254 44,554 0.32% YoY % -3.43% 8.10% 0.28% -10.78% -6.95% 17.28% - Horiz. % 101.94% 105.55% 97.64% 97.37% 109.13% 117.28% 100.00%
Dividend 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 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 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 45,416 47,027 43,502 43,382 48,623 52,254 44,554 0.32% YoY % -3.43% 8.10% 0.28% -10.78% -6.95% 17.28% - Horiz. % 101.94% 105.55% 97.64% 97.37% 109.13% 117.28% 100.00%
NOSH 361,020 351,739 317,999 298,571 320,312 319,600 320,303 2.01% YoY % 2.64% 10.61% 6.51% -6.79% 0.22% -0.22% - Horiz. % 112.71% 109.81% 99.28% 93.22% 100.00% 99.78% 100.00%
Ratio Analysis 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin -37.17 % -17.93 % -14.22 % 4.10 % -159.66 % -121.98 % -194.30 % -24.07% YoY % -107.31% -26.09% -446.83% 102.57% -30.89% 37.22% - Horiz. % 19.13% 9.23% 7.32% -2.11% 82.17% 62.78% 100.00%
ROE -2.22 % -1.72 % -1.10 % 0.48 % -2.11 % -1.53 % -2.37 % -1.08% YoY % -29.07% -56.36% -329.17% 122.75% -37.91% 35.44% - Horiz. % 93.67% 72.57% 46.41% -20.25% 89.03% 64.56% 100.00%
Per Share 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 0.75 1.32 1.06 1.71 0.20 0.20 0.17 28.04% YoY % -43.18% 24.53% -38.01% 755.00% 0.00% 17.65% - Horiz. % 441.18% 776.47% 623.53% 1,005.88% 117.65% 117.65% 100.00%
EPS -0.28 -0.23 -0.15 0.07 -0.32 -0.25 -0.33 -2.70% YoY % -21.74% -53.33% -314.29% 121.88% -28.00% 24.24% - Horiz. % 84.85% 69.70% 45.45% -21.21% 96.97% 75.76% 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 0.1258 0.1337 0.1368 0.1453 0.1518 0.1635 0.1391 -1.66% YoY % -5.91% -2.27% -5.85% -4.28% -7.16% 17.54% - Horiz. % 90.44% 96.12% 98.35% 104.46% 109.13% 117.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 0.47 0.80 0.58 0.88 0.11 0.11 0.09 31.68% YoY % -41.25% 37.93% -34.09% 700.00% 0.00% 22.22% - Horiz. % 522.22% 888.89% 644.44% 977.78% 122.22% 122.22% 100.00%
EPS -0.17 -0.14 -0.08 0.04 -0.18 -0.14 -0.18 -0.95% YoY % -21.43% -75.00% -300.00% 122.22% -28.57% 22.22% - Horiz. % 94.44% 77.78% 44.44% -22.22% 100.00% 77.78% 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 0.0784 0.0812 0.0751 0.0749 0.0840 0.0902 0.0769 0.32% YoY % -3.45% 8.12% 0.27% -10.83% -6.87% 17.30% - Horiz. % 101.95% 105.59% 97.66% 97.40% 109.23% 117.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.1250 0.2200 0.1200 0.1100 0.1500 0.1200 0.1300 -
P/RPS 16.61 16.72 11.37 6.42 74.84 58.55 76.54 -22.46% YoY % -0.66% 47.05% 77.10% -91.42% 27.82% -23.50% - Horiz. % 21.70% 21.84% 14.85% 8.39% 97.78% 76.50% 100.00%
P/EPS -44.72 -95.65 -80.00 156.39 -46.88 -48.00 -39.39 2.14% YoY % 53.25% -19.56% -151.15% 433.60% 2.33% -21.86% - Horiz. % 113.53% 242.83% 203.10% -397.03% 119.01% 121.86% 100.00%
EY -2.24 -1.05 -1.25 0.64 -2.13 -2.08 -2.54 -2.07% YoY % -113.33% 16.00% -295.31% 130.05% -2.40% 18.11% - Horiz. % 88.19% 41.34% 49.21% -25.20% 83.86% 81.89% 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 0.99 1.65 0.88 0.76 0.99 0.73 0.93 1.05% YoY % -40.00% 87.50% 15.79% -23.23% 35.62% -21.51% - Horiz. % 106.45% 177.42% 94.62% 81.72% 106.45% 78.49% 100.00%
Price Multiplier on Announcement Date 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 02/02/18 31/01/17 29/01/16 30/01/15 28/01/14 31/01/13 31/01/12 -
Price 0.1150 0.2100 0.1100 0.1500 0.1450 0.1300 0.1200 -
P/RPS 15.28 15.96 10.43 8.75 72.34 63.43 70.66 -22.51% YoY % -4.26% 53.02% 19.20% -87.90% 14.05% -10.23% - Horiz. % 21.62% 22.59% 14.76% 12.38% 102.38% 89.77% 100.00%
P/EPS -41.15 -91.30 -73.33 213.27 -45.31 -52.00 -36.36 2.08% YoY % 54.93% -24.51% -134.38% 570.69% 12.87% -43.01% - Horiz. % 113.17% 251.10% 201.68% -586.55% 124.61% 143.01% 100.00%
EY -2.43 -1.10 -1.36 0.47 -2.21 -1.92 -2.75 -2.04% YoY % -120.91% 19.12% -389.36% 121.27% -15.10% 30.18% - Horiz. % 88.36% 40.00% 49.45% -17.09% 80.36% 69.82% 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 0.91 1.57 0.80 1.03 0.96 0.80 0.86 0.95% YoY % -42.04% 96.25% -22.33% 7.29% 20.00% -6.98% - Horiz. % 105.81% 182.56% 93.02% 119.77% 111.63% 93.02% 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