[AURO] YoY Quarter Result on 2013-05-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 2,517 5,821 2,967 430 569 1,208 5,802 -12.98% YoY % -56.76% 96.19% 590.00% -24.43% -52.90% -79.18% - Horiz. % 43.38% 100.33% 51.14% 7.41% 9.81% 20.82% 100.00%
PBT -601 353 -643 681 -1,198 -1,738 -1,539 -14.49% YoY % -270.25% 154.90% -194.42% 156.84% 31.07% -12.93% - Horiz. % 39.05% -22.94% 41.78% -44.25% 77.84% 112.93% 100.00%
Tax 0 2 3 0 0 72 0 - YoY % 0.00% -33.33% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2.78% 4.17% 0.00% 0.00% 100.00% -
NP -601 355 -640 681 -1,198 -1,666 -1,539 -14.49% YoY % -269.30% 155.47% -193.98% 156.84% 28.09% -8.25% - Horiz. % 39.05% -23.07% 41.59% -44.25% 77.84% 108.25% 100.00%
NP to SH -599 355 -640 681 -1,198 -1,666 -1,539 -14.54% YoY % -268.73% 155.47% -193.98% 156.84% 28.09% -8.25% - Horiz. % 38.92% -23.07% 41.59% -44.25% 77.84% 108.25% 100.00%
Tax Rate - % -0.57 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 3,118 5,466 3,607 -251 1,767 2,874 7,341 -13.29% YoY % -42.96% 51.54% 1,537.05% -114.20% -38.52% -60.85% - Horiz. % 42.47% 74.46% 49.13% -3.42% 24.07% 39.15% 100.00%
Net Worth 42,150 47,311 46,783 52,923 54,039 47,448 53,576 -3.92% YoY % -10.91% 1.13% -11.60% -2.07% 13.89% -11.44% - Horiz. % 78.67% 88.31% 87.32% 98.78% 100.86% 88.56% 100.00%
Dividend 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 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 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 42,150 47,311 46,783 52,923 54,039 47,448 53,576 -3.92% YoY % -10.91% 1.13% -11.60% -2.07% 13.89% -11.44% - Horiz. % 78.67% 88.31% 87.32% 98.78% 100.86% 88.56% 100.00%
NOSH 315,263 322,727 319,999 324,285 323,783 320,384 320,625 -0.28% YoY % -2.31% 0.85% -1.32% 0.16% 1.06% -0.07% - Horiz. % 98.33% 100.66% 99.81% 101.14% 100.99% 99.93% 100.00%
Ratio Analysis 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin -23.88 % 6.10 % -21.57 % 158.37 % -210.54 % -137.91 % -26.53 % -1.74% YoY % -491.48% 128.28% -113.62% 175.22% -52.66% -419.83% - Horiz. % 90.01% -22.99% 81.30% -596.95% 793.59% 519.83% 100.00%
ROE -1.42 % 0.75 % -1.37 % 1.29 % -2.22 % -3.51 % -2.87 % -11.06% YoY % -289.33% 154.74% -206.20% 158.11% 36.75% -22.30% - Horiz. % 49.48% -26.13% 47.74% -44.95% 77.35% 122.30% 100.00%
Per Share 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 0.80 1.80 0.93 0.13 0.18 0.38 1.81 -12.71% YoY % -55.56% 93.55% 615.38% -27.78% -52.63% -79.01% - Horiz. % 44.20% 99.45% 51.38% 7.18% 9.94% 20.99% 100.00%
EPS -0.19 0.11 -0.20 0.21 -0.37 -0.52 -0.48 -14.30% YoY % -272.73% 155.00% -195.24% 156.76% 28.85% -8.33% - Horiz. % 39.58% -22.92% 41.67% -43.75% 77.08% 108.33% 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 0.1337 0.1466 0.1462 0.1632 0.1669 0.1481 0.1671 -3.65% YoY % -8.80% 0.27% -10.42% -2.22% 12.69% -11.37% - Horiz. % 80.01% 87.73% 87.49% 97.67% 99.88% 88.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 579,040 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 0.43 1.01 0.51 0.07 0.10 0.21 1.00 -13.11% YoY % -57.43% 98.04% 628.57% -30.00% -52.38% -79.00% - Horiz. % 43.00% 101.00% 51.00% 7.00% 10.00% 21.00% 100.00%
EPS -0.10 0.06 -0.11 0.12 -0.21 -0.29 -0.27 -15.24% YoY % -266.67% 154.55% -191.67% 157.14% 27.59% -7.41% - Horiz. % 37.04% -22.22% 40.74% -44.44% 77.78% 107.41% 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 0.0728 0.0817 0.0808 0.0914 0.0933 0.0819 0.0925 -3.91% YoY % -10.89% 1.11% -11.60% -2.04% 13.92% -11.46% - Horiz. % 78.70% 88.32% 87.35% 98.81% 100.86% 88.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.4050 0.1500 0.1100 0.1600 0.1200 0.1300 0.1400 -
P/RPS 50.73 8.32 11.86 120.66 68.28 34.48 7.74 36.76% YoY % 509.74% -29.85% -90.17% 76.71% 98.03% 345.48% - Horiz. % 655.43% 107.49% 153.23% 1,558.91% 882.17% 445.48% 100.00%
P/EPS -213.16 136.36 -55.00 76.19 -32.43 -25.00 -29.17 39.26% YoY % -256.32% 347.93% -172.19% 334.94% -29.72% 14.30% - Horiz. % 730.75% -467.47% 188.55% -261.19% 111.18% 85.70% 100.00%
EY -0.47 0.73 -1.82 1.31 -3.08 -4.00 -3.43 -28.18% YoY % -164.38% 140.11% -238.93% 142.53% 23.00% -16.62% - Horiz. % 13.70% -21.28% 53.06% -38.19% 89.80% 116.62% 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 3.03 1.02 0.75 0.98 0.72 0.88 0.84 23.82% YoY % 197.06% 36.00% -23.47% 36.11% -18.18% 4.76% - Horiz. % 360.71% 121.43% 89.29% 116.67% 85.71% 104.76% 100.00%
Price Multiplier on Announcement Date 31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 28/07/16 30/07/15 31/07/14 31/07/13 30/07/12 28/07/11 29/07/10 -
Price 0.3100 0.1100 0.1400 0.1250 0.1200 0.1100 0.1800 -
P/RPS 38.83 6.10 15.10 94.27 68.28 29.17 9.95 25.45% YoY % 536.56% -59.60% -83.98% 38.06% 134.08% 193.17% - Horiz. % 390.25% 61.31% 151.76% 947.44% 686.23% 293.17% 100.00%
P/EPS -163.16 100.00 -70.00 59.52 -32.43 -21.15 -37.50 27.74% YoY % -263.16% 242.86% -217.61% 283.53% -53.33% 43.60% - Horiz. % 435.09% -266.67% 186.67% -158.72% 86.48% 56.40% 100.00%
EY -0.61 1.00 -1.43 1.68 -3.08 -4.73 -2.67 -21.80% YoY % -161.00% 169.93% -185.12% 154.55% 34.88% -77.15% - Horiz. % 22.85% -37.45% 53.56% -62.92% 115.36% 177.15% 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 2.32 0.75 0.96 0.77 0.72 0.74 1.08 13.58% YoY % 209.33% -21.87% 24.68% 6.94% -2.70% -31.48% - Horiz. % 214.81% 69.44% 88.89% 71.30% 66.67% 68.52% 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