[AURO] YoY Quarter Result on 2015-08-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Revenue 1,851 4,373 3,666 2,867 4,480 2,342 884 13.10% YoY % -57.67% 19.29% 27.87% -36.00% 91.29% 164.93% - Horiz. % 209.39% 494.68% 414.71% 324.32% 506.79% 264.93% 100.00%
PBT -15,030 -8,981 -1,322 -2,874 -648 -1,798 -630 69.63% YoY % -67.35% -579.35% 54.00% -343.52% 63.96% -185.40% - Horiz. % 2,385.71% 1,425.56% 209.84% 456.19% 102.86% 285.40% 100.00%
Tax 83 98 73 25 19 1 0 - YoY % -15.31% 34.25% 192.00% 31.58% 1,800.00% 0.00% - Horiz. % 8,300.00% 9,800.00% 7,300.00% 2,500.00% 1,900.00% 100.00% -
NP -14,947 -8,883 -1,249 -2,849 -629 -1,797 -630 69.47% YoY % -68.27% -611.21% 56.16% -352.94% 65.00% -185.24% - Horiz. % 2,372.54% 1,410.00% 198.25% 452.22% 99.84% 285.24% 100.00%
NP to SH -14,944 -8,880 -1,243 -2,857 -629 -1,797 -630 69.47% YoY % -68.29% -614.40% 56.49% -354.21% 65.00% -185.24% - Horiz. % 2,372.06% 1,409.52% 197.30% 453.49% 99.84% 285.24% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 16,798 13,256 4,915 5,716 5,109 4,139 1,514 49.32% YoY % 26.72% 169.70% -14.01% 11.88% 23.44% 173.38% - Horiz. % 1,109.51% 875.56% 324.64% 377.54% 337.45% 273.38% 100.00%
Net Worth 34,008 47,004 37,959 44,395 45,350 49,674 51,691 -6.74% YoY % -27.65% 23.83% -14.50% -2.11% -8.70% -3.90% - Horiz. % 65.79% 90.93% 73.43% 85.89% 87.73% 96.10% 100.00%
Dividend 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 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 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Net Worth 34,008 47,004 37,959 44,395 45,350 49,674 51,691 -6.74% YoY % -27.65% 23.83% -14.50% -2.11% -8.70% -3.90% - Horiz. % 65.79% 90.93% 73.43% 85.89% 87.73% 96.10% 100.00%
NOSH 392,253 361,020 318,717 321,011 314,499 320,892 314,999 3.72% YoY % 8.65% 13.27% -0.71% 2.07% -1.99% 1.87% - Horiz. % 124.52% 114.61% 101.18% 101.91% 99.84% 101.87% 100.00%
Ratio Analysis 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
NP Margin -807.51 % -203.13 % -34.07 % -99.37 % -14.04 % -76.73 % -71.27 % 49.84% YoY % -297.53% -496.21% 65.71% -607.76% 81.70% -7.66% - Horiz. % 1,133.03% 285.01% 47.80% 139.43% 19.70% 107.66% 100.00%
ROE -43.94 % -18.89 % -3.27 % -6.44 % -1.39 % -3.62 % -1.22 % 81.68% YoY % -132.61% -477.68% 49.22% -363.31% 61.60% -196.72% - Horiz. % 3,601.64% 1,548.36% 268.03% 527.87% 113.93% 296.72% 100.00%
Per Share 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 0.47 1.21 1.15 0.89 1.42 0.73 0.28 9.01% YoY % -61.16% 5.22% 29.21% -37.32% 94.52% 160.71% - Horiz. % 167.86% 432.14% 410.71% 317.86% 507.14% 260.71% 100.00%
EPS -3.81 -2.46 -0.39 -0.89 -0.20 -0.56 -0.20 63.39% YoY % -54.88% -530.77% 56.18% -345.00% 64.29% -180.00% - Horiz. % 1,905.00% 1,230.00% 195.00% 445.00% 100.00% 280.00% 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 0.0867 0.1302 0.1191 0.1383 0.1442 0.1548 0.1641 -10.08% YoY % -33.41% 9.32% -13.88% -4.09% -6.85% -5.67% - Horiz. % 52.83% 79.34% 72.58% 84.28% 87.87% 94.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
RPS 0.32 0.76 0.63 0.50 0.77 0.40 0.15 13.45% YoY % -57.89% 20.63% 26.00% -35.06% 92.50% 166.67% - Horiz. % 213.33% 506.67% 420.00% 333.33% 513.33% 266.67% 100.00%
EPS -2.58 -1.53 -0.21 -0.49 -0.11 -0.31 -0.11 69.15% YoY % -68.63% -628.57% 57.14% -345.45% 64.52% -181.82% - Horiz. % 2,345.45% 1,390.91% 190.91% 445.45% 100.00% 281.82% 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 0.0587 0.0812 0.0656 0.0767 0.0783 0.0858 0.0893 -6.75% YoY % -27.71% 23.78% -14.47% -2.04% -8.74% -3.92% - Horiz. % 65.73% 90.93% 73.46% 85.89% 87.68% 96.08% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 -
Price 0.1100 0.1550 0.3500 0.1200 0.1200 0.1250 0.1600 -
P/RPS 23.31 12.80 30.43 13.44 8.42 17.13 57.01 -13.84% YoY % 82.11% -57.94% 126.41% 59.62% -50.85% -69.95% - Horiz. % 40.89% 22.45% 53.38% 23.57% 14.77% 30.05% 100.00%
P/EPS -2.89 -6.30 -89.74 -13.48 -60.00 -22.32 -80.00 -42.49% YoY % 54.13% 92.98% -565.73% 77.53% -168.82% 72.10% - Horiz. % 3.61% 7.88% 112.18% 16.85% 75.00% 27.90% 100.00%
EY -34.63 -15.87 -1.11 -7.42 -1.67 -4.48 -1.25 73.91% YoY % -118.21% -1,329.73% 85.04% -344.31% 62.72% -258.40% - Horiz. % 2,770.40% 1,269.60% 88.80% 593.60% 133.60% 358.40% 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 1.27 1.19 2.94 0.87 0.83 0.81 0.98 4.41% YoY % 6.72% -59.52% 237.93% 4.82% 2.47% -17.35% - Horiz. % 129.59% 121.43% 300.00% 88.78% 84.69% 82.65% 100.00%
Price Multiplier on Announcement Date 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.0850 0.1550 0.2450 0.1200 0.1100 0.1300 0.1200 -
P/RPS 18.01 12.80 21.30 13.44 7.72 17.81 42.76 -13.42% YoY % 40.70% -39.91% 58.48% 74.09% -56.65% -58.35% - Horiz. % 42.12% 29.93% 49.81% 31.43% 18.05% 41.65% 100.00%
P/EPS -2.23 -6.30 -62.82 -13.48 -55.00 -23.21 -60.00 -42.22% YoY % 64.60% 89.97% -366.02% 75.49% -136.97% 61.32% - Horiz. % 3.72% 10.50% 104.70% 22.47% 91.67% 38.68% 100.00%
EY -44.82 -15.87 -1.59 -7.42 -1.82 -4.31 -1.67 72.99% YoY % -182.42% -898.11% 78.57% -307.69% 57.77% -158.08% - Horiz. % 2,683.83% 950.30% 95.21% 444.31% 108.98% 258.08% 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 0.98 1.19 2.06 0.87 0.76 0.84 0.73 5.03% YoY % -17.65% -42.23% 136.78% 14.47% -9.52% 15.07% - Horiz. % 134.25% 163.01% 282.19% 119.18% 104.11% 115.07% 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
4th Qtr report to Bursa - 31.08.2015.docx 
