Auri (AURI) ROC % : -341.72% (As of Sep. 2011)

View and export this data going back to 2003. Start your Free Trial

What is Auri ROC %?

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. Auri's annualized return on capital (ROC %) for the quarter that ended in Sep. 2011 was -341.72%.

As of today (2024-06-07), Auri's WACC % is 0.00%. Auri's ROC % is 0.00% (calculated using TTM income statement data). Auri earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Auri ROC % Historical Data

The historical data trend for Auri's ROC % can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Auri ROC % Chart

Auri Annual Data

Trend

Dec01

Dec02

Dec03

Dec04

Dec05

Dec06

Dec07

Dec08

Dec09

Dec10

ROC %

Get a 7-Day Free Trial

-139.51

-2.99

-0.25

-156.31

-0.87

Auri Quarterly Data
	Dec06	Mar07	Jun07	Sep07	Dec07	Mar08	Jun08	Sep08	Dec08	Mar09	Jun09	Sep09	Dec09	Mar10	Jun10	Sep10	Dec10	Mar11	Jun11	Sep11
ROC %	Get a 7-Day Free Trial															-	-	-193.39	-337.58	-341.72

Auri ROC % Calculation

Auri's annualized Return on Capital (ROC %) for the fiscal year that ended in Dec. 2010 is calculated as:

	ROC % (A: Dec. 2010 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (A: Dec. 2009 )	+	Invested Capital (A: Dec. 2010 ))	/ count )
=	-0.013 * ( 1 - 0% )	/	( (1.5	+	0)	/ 1 )
=	-0.013	/	1.5
=	-0.87 %

where

	Invested Capital		(A: Dec. 2009 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	0.002	-	1.24	-	( 0.002	-	max(0, 2.74	-	0.002	+	0.002	))
=	1.5

	Invested Capital		(A: Dec. 2010 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	0	-	0.01	-	( 0	-	max(0, 0.01	-	0	+	0	))
=	0

Auri's annualized Return on Capital (ROC %) for the quarter that ended in Sep. 2011 is calculated as:

	ROC % (Q: Sep. 2011 )
=	NOPAT	/	Average Invested Capital
=	Operating Income * ( 1 - Tax Rate % )	/	( (Invested Capital (Q: Jun. 2011 )	+	Invested Capital (Q: Sep. 2011 ))	/ count )
=	-2.064 * ( 1 - 0% )	/	( (0.512	+	0.696)	/ 2 )
=	-2.064	/	0.604
=	-341.72 %

where

	Invested Capital		(Q: Jun. 2011 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	0.983	-	0.238	-	( 0.233	-	max(0, 0.388	-	0.925	+	0.233	))
=	0.512

	Invested Capital		(Q: Sep. 2011 )
=	Total Assets	-	Accounts Payable & Accrued Expense	-	Excess Cash
=	Total Assets	-	Accounts Payable & Accrued Expense	-	( Cash, Cash Equivalents, Marketable Securities	-	max(0, Total Current Liabilities	-	Total Current Assets	+	Cash, Cash Equivalents, Marketable Securities	))
=	1.117	-	0.312	-	( 0.109	-	max(0, 0.674	-	1.025	+	0.109	))
=	0.696

Note: The Operating Income data used here is four times the quarterly (Sep. 2011) data.

Auri (OTCPK:AURI) ROC % Explanation

ROC % measures how well a company generates cash flow relative to the capital it has invested in its business. It is also called ROIC %. The reason book values of debt and equity are used is because the book values are the capital the company received when issuing the debt or receiving the equity investments.

There are four key components to this definition. The first is the use of operating income or EBIT rather than net income in the numerator. The second is the tax adjustment to this operating income or EBIT, computed as a hypothetical tax based on an effective or marginal tax rate. The third is the use of book values for invested capital, rather than market values. The final is the timing difference; the capital invested is from the end of the prior year whereas the operating income or EBIT is the current year's number.

Why is ROC % important?

Because it costs money to raise capital. A firm that generates higher returns on investment than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.

As of today, Auri's WACC % is 0.00%. Auri's ROC % is 0.00% (calculated using TTM income statement data). Auri earns returns that do not match up to its cost of capital. It will destroy value as it grows.

Be Aware

Like ROE % and ROA %, ROC % is calculated with only 12 months of data. Fluctuations in the company's earnings or business cycles can affect the ratio drastically. It is important to look at the ratio from a long term perspective.

Auri ROC % Related Terms

Thank you for viewing the detailed overview of Auri's ROC % provided by GuruFocus.com. Please click on the following links to see related term pages.

Auri (AURI) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Energy » Oil & Gas » Auri Inc (OTCPK:AURI) » Definitions » ROC %

Traded in Other Exchanges

N/A

Address

1712 Pioneer Avenue, Cheyenne, WY, USA, 82001

Website

https://www.evapinc.com

Auri Inc is an oil and gas services company that was formed to address the matter of Saltwater Disposal (Produced Water) in locations where oil and gas exploration operations are performed. Its technology utilizes equipment designs and procedures that convert the saltwater that is produced from a well into steam.