[AURO] YoY Quarter Result on 2017-11-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 1,009 548 1,835 2,717 4,628 3,355 5,117 -22.09% YoY % 84.12% -70.14% -32.46% -41.29% 37.94% -34.43% - Horiz. % 19.72% 10.71% 35.86% 53.10% 90.44% 65.57% 100.00%
PBT -2,681 -965 -1,128 -1,010 -830 -485 -4,604 -7.98% YoY % -177.82% 14.45% -11.68% -21.69% -71.13% 89.47% - Horiz. % 58.23% 20.96% 24.50% 21.94% 18.03% 10.53% 100.00%
Tax 0 0 0 0 0 8 4,814 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -99.83% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.17% 100.00%
NP -2,681 -965 -1,128 -1,010 -830 -477 210 - YoY % -177.82% 14.45% -11.68% -21.69% -74.00% -327.14% - Horiz. % -1,276.67% -459.52% -537.14% -480.95% -395.24% -227.14% 100.00%
NP to SH -2,681 -965 -1,128 -1,009 -809 -477 210 - YoY % -177.82% 14.45% -11.79% -24.72% -69.60% -327.14% - Horiz. % -1,276.67% -459.52% -537.14% -480.48% -385.24% -227.14% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 3,690 1,513 2,963 3,727 5,458 3,832 4,907 -4.29% YoY % 143.89% -48.94% -20.50% -31.71% 42.43% -21.91% - Horiz. % 75.20% 30.83% 60.38% 75.95% 111.23% 78.09% 100.00%
Net Worth 28,811 31,974 36,401 45,416 47,027 43,502 43,382 -6.10% YoY % -9.89% -12.16% -19.85% -3.43% 8.10% 0.28% - Horiz. % 66.41% 73.70% 83.91% 104.69% 108.40% 100.28% 100.00%
Dividend 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 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 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 28,811 31,974 36,401 45,416 47,027 43,502 43,382 -6.10% YoY % -9.89% -12.16% -19.85% -3.43% 8.10% 0.28% - Horiz. % 66.41% 73.70% 83.91% 104.69% 108.40% 100.28% 100.00%
NOSH 444,616 430,349 392,253 361,020 351,739 317,999 298,571 6.31% YoY % 3.32% 9.71% 8.65% 2.64% 10.61% 6.51% - Horiz. % 148.91% 144.14% 131.38% 120.92% 117.81% 106.51% 100.00%
Ratio Analysis 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -265.71 % -176.09 % -61.47 % -37.17 % -17.93 % -14.22 % 4.10 % - YoY % -50.89% -186.46% -65.38% -107.31% -26.09% -446.83% - Horiz. % -6,480.73% -4,294.88% -1,499.27% -906.59% -437.32% -346.83% 100.00%
ROE -9.31 % -3.02 % -3.10 % -2.22 % -1.72 % -1.10 % 0.48 % - YoY % -208.28% 2.58% -39.64% -29.07% -56.36% -329.17% - Horiz. % -1,939.58% -629.17% -645.83% -462.50% -358.33% -229.17% 100.00%
Per Share 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 0.23 0.13 0.47 0.75 1.32 1.06 1.71 -26.54% YoY % 76.92% -72.34% -37.33% -43.18% 24.53% -38.01% - Horiz. % 13.45% 7.60% 27.49% 43.86% 77.19% 61.99% 100.00%
EPS -0.60 -0.22 -0.29 -0.28 -0.23 -0.15 0.07 - YoY % -172.73% 24.14% -3.57% -21.74% -53.33% -314.29% - Horiz. % -857.14% -314.29% -414.29% -400.00% -328.57% -214.29% 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 0.0648 0.0743 0.0928 0.1258 0.1337 0.1368 0.1453 -11.68% YoY % -12.79% -19.94% -26.23% -5.91% -2.27% -5.85% - Horiz. % 44.60% 51.14% 63.87% 86.58% 92.02% 94.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 0.17 0.09 0.32 0.47 0.80 0.58 0.88 -22.34% YoY % 88.89% -71.88% -31.91% -41.25% 37.93% -34.09% - Horiz. % 19.32% 10.23% 36.36% 53.41% 90.91% 65.91% 100.00%
EPS -0.46 -0.17 -0.19 -0.17 -0.14 -0.08 0.04 - YoY % -170.59% 10.53% -11.76% -21.43% -75.00% -300.00% - Horiz. % -1,150.00% -425.00% -475.00% -425.00% -350.00% -200.00% 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 0.0498 0.0552 0.0629 0.0784 0.0812 0.0751 0.0749 -6.08% YoY % -9.78% -12.24% -19.77% -3.45% 8.12% 0.27% - Horiz. % 66.49% 73.70% 83.98% 104.67% 108.41% 100.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 31/05/21 29/05/20 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.1950 0.1300 0.0800 0.1250 0.2200 0.1200 0.1100 -
P/RPS 85.93 102.09 17.10 16.61 16.72 11.37 6.42 49.01% YoY % -15.83% 497.02% 2.95% -0.66% 47.05% 77.10% - Horiz. % 1,338.47% 1,590.19% 266.36% 258.72% 260.44% 177.10% 100.00%
P/EPS -32.34 -57.97 -27.82 -44.72 -95.65 -80.00 156.39 - YoY % 44.21% -108.38% 37.79% 53.25% -19.56% -151.15% - Horiz. % -20.68% -37.07% -17.79% -28.60% -61.16% -51.15% 100.00%
EY -3.09 -1.72 -3.59 -2.24 -1.05 -1.25 0.64 - YoY % -79.65% 52.09% -60.27% -113.33% 16.00% -295.31% - Horiz. % -482.81% -268.75% -560.94% -350.00% -164.06% -195.31% 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 3.01 1.75 0.86 0.99 1.65 0.88 0.76 23.57% YoY % 72.00% 103.49% -13.13% -40.00% 87.50% 15.79% - Horiz. % 396.05% 230.26% 113.16% 130.26% 217.11% 115.79% 100.00%
Price Multiplier on Announcement Date 31/05/21 31/05/20 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/08/21 23/07/20 31/01/19 02/02/18 31/01/17 29/01/16 30/01/15 -
Price 0.2100 0.1450 0.0650 0.1150 0.2100 0.1100 0.1500 -
P/RPS 92.54 113.87 13.89 15.28 15.96 10.43 8.75 43.71% YoY % -18.73% 719.80% -9.10% -4.26% 53.02% 19.20% - Horiz. % 1,057.60% 1,301.37% 158.74% 174.63% 182.40% 119.20% 100.00%
P/EPS -34.83 -64.66 -22.60 -41.15 -91.30 -73.33 213.27 - YoY % 46.13% -186.11% 45.08% 54.93% -24.51% -134.38% - Horiz. % -16.33% -30.32% -10.60% -19.29% -42.81% -34.38% 100.00%
EY -2.87 -1.55 -4.42 -2.43 -1.10 -1.36 0.47 - YoY % -85.16% 64.93% -81.89% -120.91% 19.12% -389.36% - Horiz. % -610.64% -329.79% -940.43% -517.02% -234.04% -289.36% 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 3.24 1.95 0.70 0.91 1.57 0.80 1.03 19.27% YoY % 66.15% 178.57% -23.08% -42.04% 96.25% -22.33% - Horiz. % 314.56% 189.32% 67.96% 88.35% 152.43% 77.67% 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