[AIZO] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -2592.69%
YoY- -565.61%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 105,107 113,842 122,290 117,996 206,870 222,013 245,050 -43.09%
PBT -11,792 -11,394 -12,028 -16,448 1,339 45 318 -
Tax 594 -121 -182 -364 -786 0 -954 -
NP -11,198 -11,516 -12,210 -16,812 553 45 -636 575.61%
-
NP to SH -10,295 -10,961 -10,906 -16,028 643 92 -762 466.36%
-
Tax Rate - - - - 58.70% 0.00% 300.00% -
Total Cost 116,305 125,358 134,500 134,808 206,317 221,968 245,686 -39.23%
-
Net Worth 55,081 90,828 93,765 96,589 101,581 101,168 46,418 12.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 55,081 90,828 93,765 96,589 101,581 101,168 46,418 12.07%
NOSH 423,705 662,983 665,000 421,789 686,363 669,991 305,384 24.37%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -10.65% -10.12% -9.98% -14.25% 0.27% 0.02% -0.26% -
ROE -18.69% -12.07% -11.63% -16.59% 0.63% 0.09% -1.64% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 24.81 17.17 18.39 27.98 30.14 33.14 80.24 -54.24%
EPS -1.55 -1.65 -1.64 -3.80 0.09 0.01 -0.26 228.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.137 0.141 0.229 0.148 0.151 0.152 -9.88%
Adjusted Per Share Value based on latest NOSH - 421,789
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 5.66 6.13 6.59 6.36 11.14 11.96 13.20 -43.10%
EPS -0.55 -0.59 -0.59 -0.86 0.03 0.00 -0.04 473.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0489 0.0505 0.052 0.0547 0.0545 0.025 12.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.09 0.065 0.065 0.075 0.085 0.12 0.145 -
P/RPS 0.36 0.38 0.35 0.27 0.28 0.36 0.18 58.67%
P/EPS -3.70 -3.93 -3.96 -1.97 90.73 873.90 -58.11 -84.02%
EY -27.00 -25.44 -25.23 -50.67 1.10 0.11 -1.72 525.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.47 0.46 0.33 0.57 0.79 0.95 -19.18%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 26/11/15 28/08/15 29/05/15 26/02/15 20/11/14 -
Price 0.09 0.075 0.07 0.07 0.075 0.085 0.17 -
P/RPS 0.36 0.44 0.38 0.25 0.25 0.26 0.21 43.19%
P/EPS -3.70 -4.54 -4.27 -1.84 80.06 619.01 -68.13 -85.63%
EY -27.00 -22.04 -23.43 -54.29 1.25 0.16 -1.47 594.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.50 0.31 0.51 0.56 1.12 -27.57%

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