PLUS1
Aumake Financial Data
| Company name: | AuMake International Ltd | Status: | Active |
| End of fiscal year: | 2018年6月30日 | ISIN | AU000000AU87 |
| Auditor: | Lawler Hacketts | Year established: | 2011 |
| Company sector name: | Consumer Cyclical | Trading currency: | AUD |
| Industry name: | Department Stores | Place of incorporation: | Australia (AU) |
| Industry group name | Retail - Apparel & Specialty | Doing business in: | Australia (AU) |
| Address | 42 Percy Street Auburn, 2144 | City/Country: | Sydney, Australia |
| Web address: | https://www.aumake.com.au |
| Company description: | AuMake International Ltd is an Australian-owned retail company. It is engaged in the sale of Australian products through its online e-commerce store and AuMake retail stores located in Sydney, New South Wales. The company offers products such as Healthcare, Skin and body care cosmetics, Dairy products and baby food, Wool and leather, among others. |
| 現在 | 前日比 [%] | ビッド | オファー | 始値 | 高値 | 安値 | 数量 |
|---|---|---|---|---|---|---|---|
| 0.074 | 0.00[0.0%] | 0.073 | 0.075 | 0.00 | |||
| 時価総額 [百万] | 発行済株式数 [百万] | Beta | EPS | DPS | PER | 利回り | 52週レンジ |
| 14.316709848 | 312.079202 | -0.67 | -0.06 | - | -1.27 | - | - - - |
AU8 KEY FIGURES (at previous day's close) | |
|---|---|
Yesterday's Close | 0.07 |
PE Ratio | -1.27 |
Market Capitalisation | 14.32M |
Latest Shares Outstanding | 312.08M |
Earnings pS (EPS) | -0.06 |
Dividend pS (DPS) | 0.00 |
Dividend Yield | - |
Sales per Employee | - |
Effective Tax Rate | - |
Foreign Sales | - |
Domestic Sales | - |
Selling, General & Adm/tive (SG... | 55.11% |
Research & Devlopment (R&D) as ... | 0.00% |
Gross Profit Margin | 14.70% |
EBITDA Margin | - |
Pre-Tax Profit Margin | - |
Assets Turnover | 0.96% |
Return on Assets (ROA) | -1.09% |
Return on Equity (ROE) | -1.32% |
Return on Capital Invested (ROC... | -1.30% |
Current Ratio | 4.72 |
Leverage Ratio (Assets/Equity) | 1.19% |
Interest Cover | - |
Total Debt/Equity (Gearing Rati... | 0.01% |
LT Debt/Total Capital | 0.01% |
Working Capital pS | 0.09 |
Cash pS | 0.06 |
Book-Value pS | 0.10 |
Tangible Book-Value pS | 0.02 |
Cash Flow pS | - |
Free Cash Flow pS | -0.05 |
Spread | 0.00 |
Gross gearing | 0.00% |
Net Debt | -10.74M |
AU8 Balance Sheet Chart (2018年6月30日) | ||
|---|---|---|
 | ||
| 期間 † | 高値 | 安値 |
|---|---|---|
| 1週 | 0.00 | 0.00 |
| 1ヶ月 | 0.00 | 0.00 |
| 3ヶ月 | 0.00 | 0.00 |
| 6ヶ月 | 0.00 | 0.00 |
| 1年 | 0.00 | 0.00 |
| 3年 | 0.18 | 0.032 |
| 5年 | 0.845 | 0.00 |
Share price performance previous 3 years |
|---|
Share price performance intraday |
|---|
| 期間 † | 始値 | 平均始値 | VWAP | 最小出来高 | 最大出来高 | 平均出来高 | 前日比 | % |
|---|---|---|---|---|---|---|---|---|
| 1週 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 1ヶ月 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 3ヶ月 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 6ヶ月 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 1年 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0% |
| 3年 | 0.145 | 0.09201 | 0.088288 | 5 | 10,160,904 | 735,217 | -0.071 | -48.97% |
| 5年 | 0.17 | 0.18961 | 0.270745 | 5 | 25,000,681 | 1,076,878 | -0.096 | -56.47% |
AU8 Growth Ratios (2018年6月30日) | ||||
|---|---|---|---|---|
| 1 year | 3 years | 5 years | 10 years | |
Diluted EPS growth | - | - | - | - |
Diluted continuous EPS growth | - | - | - | - |
Dividend growth | - | - | - | - |
Equity per share growth | - | -0.89 | -0.81 | - |
Revenue growth | - | -0.21 | -0.22 | - |
Operating income growth | - | - | - | - |
Net income growth | - | - | - | - |
Net income cont growth | - | - | - | - |
CFO growth | - | - | - | - |
FCF growth | - | - | - | - |
Operating revenue growth | - | -0.21 | -0.22 | - |
AU8 Income Statement 2018年6月30日 (AUD) | |
|---|---|
Total Revenue | 21.382822 |
Operating Revenue | 21.382822 |
Cost of Revenue | 18.239827 |
Gross Profit | 3.142995 |
Operating Expenses | 11.941922 |
Selling,General and Administr... | 11.783848 |
General and Administrative Ex... | 10.620037 |
Salary and Benefit | 7.394713 |
Rent and Landing Fees | 1.162915 |
OtherGandA | 2.062409 |
Selling and Marketing Expense | 1.163811 |
Depreciation,Amortization and... | 0.158074 |
Depreciation and Amortization | 0.158074 |
Depreciation | 0.158074 |
Operating Income | -8.798927 |
Interest Income/Expense,Net-N... | 0.092112 |
Interest Income-Non Operating | 0.092112 |
Other Income/Expense,Net | -2.509945 |
Special Income/Charges | -2.578376 |
Restructuring and Merger&Acqu... | 1.595722 |
Impairment of Capital Assets | 0.544461 |
Other Special Charges | 0.438193 |
Other Non-Operating Income/Ex... | 0.068431 |
Pretax Income | -11.21676 |
Provision for Income Tax | 0.016101 |
Net Income Available to Commo... | -11.232861 |
Net Income | -11.232861 |
Net Income Including Noncontr... | -11.232861 |
Net Income from Continuing Op... | -11.232861 |
Basic EPS | -0.06 |
Basic EPS from Continuing Ope... | -0.06 |
Basic EPS from Discontinued O... | 0.00 |
Diluted EPS | -0.06 |
Diluted EPS from Continuing O... | -0.06 |
Diluted EPS from Discontinued... | 0.00 |
Basic Weighted Average Shares... | 193.469052 |
Diluted Weighted Average Shar... | 193.469052 |
Dividend Per Share | 0.00 |
Interest and Dividend Income | 0.092112 |
Net Interest Income | 0.092112 |
Net Income from Continuing an... | -11.232861 |
Normalized Income | -8.654485 |
Basic EPS,Continuing and Disc... | -0.06 |
Diluted EPS,Continuing and Di... | -0.06 |
Earning Before Interest and T... | -8.798927 |
Earning Before Interest Tax D... | -8.640853 |
Cost of Revenue,Reconciled | 18.239827 |
Depreciation,Reconciled | 0.158074 |
Net Income from Continuing Op... | -11.232861 |
TotalUnusualItemsExcludingGoo... | -2.578376 |
TotalUnusualItems | -2.578376 |
Normalized Basic EPS | -0.04 |
Normalized Diluted EPS | -0.04 |
NormalizedEBITDA | -6.062477 |
Tax rate for calculations | 0.00 |
AU8 Efficency Ratios (2018年6月30日) | |
|---|---|
Days in sales | 2.80 |
Days in inventory | 67.19 |
Days in payment | 16.28 |
Cash conversion cycle | 53.71 |
Receivable turnover | 130.34 |
Inventory turnover | 5.43 |
Payable turnover | 22.43 |
Fixed assets turnover | 8.22 |
Assets turnover | 2.08 |
ROE | -1.32 |
ROA | -1.09 |
ROIC | -1.30 |
FCF sales ratio | - |
FCF net income ratio | - |
Capital expenditure sales ratio | 0.11 |
AU8 Financial Health Ratios (2018年6月30日) | |
|---|---|
Current ratio | 4.72 |
Quick ratio | 3.50 |
Debt total capital ratio | 0.01 |
Debt equity ratio | 0.01 |
Financial leverage | 1.19 |
Total debt to equity | 0.01 |
AU8 Avearge Growth Ratios Over 5 Years (2018年6月30日) | |
|---|---|
Growth ann capital spending | -0.24 |
Growth ann gross profit | -0.45 |
Avg gross margin | - |
Avg post tax margin | - |
Avg pre tax marginr | - |
Avg net profit | - |
Avg ret commonr | - |
Avg ret assets | -1.60 |
Avg ret invested capital | - |
AU8 Profitability Ratios (2018年6月30日) | |
|---|---|
Gross margin | 0.15 |
Operating margin | -0.41 |
EBT margin | -0.52 |
Tax rate | - |
Net margin | -0.53 |
Sales per employee | - |
EBIT margin | -0.41 |
EBITDA margin | -0.40 |
Normalized net profit margin | -0.40 |
Interest coverage | - |
Inc per employee tot ops | - |
AU8 Valuation Ratios (2018年6月29日) | |
|---|---|
Sales per share | - |
Growth ann sales per share 5 ye... | - |
Book value per share | 0.03 |
CF per share | -0.04 |
Price to EPS | - |
Ratio PE 5 year high | - |
Ratio PE 5 year low | - |
Price to book | 8.35 |
Price to sales | - |
Price to cash flow | - |
Price to free cash flow | - |
Div rate | - |
Dividend yield | - |
Div payout tot ops | - |
Div payout 5 year | - |
Payout ratio | 0.00 |
Sustainable growth rate | - |
Cash return | -0.06 |
AU8 Balance Sheet 2018年6月30日 (AUD) | |
|---|---|
Total Assets | 20.538404 |
Current Assets | 15.20505 |
Cash,Cash Equivalents,and Sho... | 10.737214 |
Cash and Cash Equivalents | 10.737214 |
Cash | 3.696593 |
Cash Equivalents | 7.040621 |
Receivables | 0.539272 |
Accounts Receivable | 0.325976 |
Other Receivables | 0.213296 |
Inventories | 3.357612 |
Finished Goods | 3.569972 |
Inventories Adjustments/Allow... | -0.21236 |
Prepaid Assets and Others | 0.570952 |
Total Non-Current Assets | 5.333354 |
Net Property,Plant,and Equipm... | 2.602639 |
Gross Property,Plant,and Equi... | 2.820158 |
Machinery,Furniture/Equipment | 0.713449 |
Leasehold and Improvements | 2.106709 |
Accumulated Depreciation | -0.217519 |
Goodwill and Other Intangible... | 2.073059 |
Goodwill | 2.073059 |
Investments and Advances | 0.657656 |
OtherInvestments | 0.657656 |
Total Liabilities | 3.349036 |
Current Liabilities | 3.221567 |
Payables and Accrued Expenses | 3.014496 |
Payables | 3.014496 |
Accounts Payable | 1.59062 |
Other Payable | 1.423876 |
Pension and Other Post-Retire... | 0.144271 |
Current Debt and Capital Leas... | 0.0628 |
Current Portion of Capital Le... | 0.0628 |
Total Non-Current Liabilities | 0.127469 |
Long Term Debt and Capital Le... | 0.127469 |
Long Term Portion of Capital ... | 0.127469 |
Total Equity | 17.189368 |
Stockholder's Equity | 17.189368 |
Capital Stock | 26.519602 |
Common Stock | 26.519602 |
Retained Earnings | -12.567923 |
Accumulated Gains/ Losses Not... | 3.237689 |
Other Equity Adjustments | 3.237689 |
Total Capitalization | 17.189368 |
Common Stock Equity | 17.189368 |
Capital Lease Obligations | 0.190269 |
Net Tangible Assets | 15.116309 |
Working Capital | 11.983483 |
Invested Capital | 17.189368 |
Tangible Book Value | 15.116309 |
Total Debt | 0.190269 |
Ordinary Shares Number | 270.366572 |
TotalLiabilitiesAsReported | 3.349036 |
TotalEquityAsReported | 17.189368 |
AU8 Cash Flow 2018年6月30日 (AUD) | |
|---|---|
Classes of Cash Receipts from... | 21.63612 |
Receipts from Customers | 21.54085 |
Other Cash Receipts from Oper... | 0.09527 |
Classes of Cash Payments | -29.029043 |
Payments to Suppliers for Goo... | -29.029043 |
Interest Received, Direct | 0.061516 |
Cash Flow from Investing Acti... | -2.397272 |
Cash Flow from Continuing Inv... | -2.397272 |
Purchase/Sale of Property,Pla... | -2.416251 |
Purchase of Property,Plant an... | -2.416251 |
Purchase/Sale of Business,Net | 0.018979 |
Purchase/Acquisition of Busin... | 0.018979 |
Cash Flow from Financing Acti... | 19.375443 |
Cash Flow from Continuing Fin... | 19.375443 |
Issuance/Payments of Debt,Net | -0.033975 |
Issuance/Payments of Long Ter... | -0.033975 |
Payments to Settle Long Term ... | -0.033975 |
Issuance/Payments of Common S... | 19.417227 |
Proceeds or Issuance of Commo... | 20 |
Payments for Common Stock | -0.582773 |
Interest Paid, CFF | -7,809.00 |
Cash and Cash Equivalents,End... | 10.737214 |
Change in Cash | 9.646764 |
Effect of Exchange Rate Chang... | -0.03898 |
Cash and Cash Equivalents,Beg... | 1.12943 |
Capital Expenditure | -2.416251 |
Issuance of Capital Stock | 20 |
Repayment of Debt | -0.033975 |
Repurchase of Capital Stock | -0.582773 |
Free Cash Flow | -9.747658 |
ChangeinCashSupplementalAsRep... | 9.646764 |
