[AIZO] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- 73.9%
YoY- 53.63%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 122,211 123,794 120,920 110,316 95,018 91,582 93,068 19.93%
PBT 1,018 -3,033 -4,762 -6,032 -25,409 -11,712 -11,486 -
Tax -1,916 -1,428 -628 -168 -371 0 0 -
NP -898 -4,461 -5,390 -6,200 -25,780 -11,712 -11,486 -81.74%
-
NP to SH -2,691 -6,126 -6,954 -6,696 -25,659 -11,296 -10,036 -58.45%
-
Tax Rate 188.21% - - - - - - -
Total Cost 123,109 128,255 126,310 116,516 120,798 103,294 104,554 11.51%
-
Net Worth 73,048 65,841 65,841 73,157 69,038 85,391 87,545 -11.37%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 73,048 65,841 65,841 73,157 69,038 85,391 87,545 -11.37%
NOSH 731,574 731,574 731,574 731,574 690,388 695,094 695,094 3.47%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -0.73% -3.60% -4.46% -5.62% -27.13% -12.79% -12.34% -
ROE -3.68% -9.31% -10.56% -9.15% -37.17% -13.23% -11.46% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 16.73 16.92 16.53 15.08 13.76 13.62 13.39 16.02%
EPS -0.37 -0.84 -0.96 -0.92 -3.58 -1.67 -1.44 -59.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.09 0.10 0.10 0.127 0.126 -14.29%
Adjusted Per Share Value based on latest NOSH - 731,574
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 6.47 6.56 6.41 5.84 5.03 4.85 4.93 19.88%
EPS -0.14 -0.32 -0.37 -0.35 -1.36 -0.60 -0.53 -58.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0349 0.0349 0.0388 0.0366 0.0452 0.0464 -11.40%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.105 0.135 0.15 0.13 0.135 0.09 0.08 -
P/RPS 0.63 0.80 0.91 0.86 0.98 0.66 0.60 3.30%
P/EPS -28.50 -16.12 -15.78 -14.20 -3.63 -5.36 -5.54 198.30%
EY -3.51 -6.20 -6.34 -7.04 -27.53 -18.67 -18.06 -66.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.50 1.67 1.30 1.35 0.71 0.63 40.61%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 27/02/18 23/11/17 29/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.09 0.12 0.135 0.145 0.125 0.105 0.085 -
P/RPS 0.54 0.71 0.82 0.96 0.91 0.77 0.63 -9.77%
P/EPS -24.43 -14.33 -14.20 -15.84 -3.36 -6.25 -5.88 158.66%
EY -4.09 -6.98 -7.04 -6.31 -29.73 -16.00 -16.99 -61.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.33 1.50 1.45 1.25 0.83 0.67 21.76%

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