[AIZO] QoQ Annualized Quarter Result on 30-Jun-2014 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -547.31%
YoY- -175.68%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 206,870 222,013 245,050 304,060 134,336 201,387 230,847 -7.05%
PBT 1,339 45 318 -1,432 -448 -9,934 4,714 -56.82%
Tax -786 0 -954 -1,360 -416 2,499 0 -
NP 553 45 -636 -2,792 -864 -7,435 4,714 -76.06%
-
NP to SH 643 92 -762 -2,408 -372 -8,317 1,695 -47.62%
-
Tax Rate 58.70% 0.00% 300.00% - - - 0.00% -
Total Cost 206,317 221,968 245,686 306,852 135,200 208,822 226,132 -5.93%
-
Net Worth 101,581 101,168 46,418 47,843 47,430 47,304 55,889 48.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 101,581 101,168 46,418 47,843 47,430 47,304 55,889 48.98%
NOSH 686,363 669,991 305,384 316,842 310,000 309,179 305,405 71.65%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.27% 0.02% -0.26% -0.92% -0.64% -3.69% 2.04% -
ROE 0.63% 0.09% -1.64% -5.03% -0.78% -17.58% 3.03% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.14 33.14 80.24 95.97 43.33 65.14 75.59 -45.85%
EPS 0.09 0.01 -0.26 -0.76 -0.12 -2.69 0.56 -70.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.151 0.152 0.151 0.153 0.153 0.183 -13.20%
Adjusted Per Share Value based on latest NOSH - 318,125
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.96 11.76 12.98 16.11 7.12 10.67 12.23 -7.05%
EPS 0.03 0.00 -0.04 -0.13 -0.02 -0.44 0.09 -51.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0538 0.0536 0.0246 0.0253 0.0251 0.0251 0.0296 48.98%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.085 0.12 0.145 0.15 0.14 0.175 0.165 -
P/RPS 0.28 0.36 0.18 0.16 0.32 0.27 0.22 17.45%
P/EPS 90.73 873.90 -58.11 -19.74 -116.67 -6.51 29.73 110.53%
EY 1.10 0.11 -1.72 -5.07 -0.86 -15.37 3.36 -52.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.95 0.99 0.92 1.14 0.90 -26.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 21/02/14 21/11/13 -
Price 0.075 0.085 0.17 0.145 0.13 0.20 0.16 -
P/RPS 0.25 0.26 0.21 0.15 0.30 0.31 0.21 12.33%
P/EPS 80.06 619.01 -68.13 -19.08 -108.33 -7.43 28.83 97.68%
EY 1.25 0.16 -1.47 -5.24 -0.92 -13.45 3.47 -49.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 1.12 0.96 0.85 1.31 0.87 -29.97%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment