[AIZO] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 68.36%
YoY- -144.96%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 117,996 206,870 222,013 245,050 304,060 134,336 201,387 -30.04%
PBT -16,448 1,339 45 318 -1,432 -448 -9,934 40.08%
Tax -364 -786 0 -954 -1,360 -416 2,499 -
NP -16,812 553 45 -636 -2,792 -864 -7,435 72.53%
-
NP to SH -16,028 643 92 -762 -2,408 -372 -8,317 55.04%
-
Tax Rate - 58.70% 0.00% 300.00% - - - -
Total Cost 134,808 206,317 221,968 245,686 306,852 135,200 208,822 -25.36%
-
Net Worth 96,589 101,581 101,168 46,418 47,843 47,430 47,304 61.15%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 96,589 101,581 101,168 46,418 47,843 47,430 47,304 61.15%
NOSH 421,789 686,363 669,991 305,384 316,842 310,000 309,179 23.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.25% 0.27% 0.02% -0.26% -0.92% -0.64% -3.69% -
ROE -16.59% 0.63% 0.09% -1.64% -5.03% -0.78% -17.58% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 27.98 30.14 33.14 80.24 95.97 43.33 65.14 -43.15%
EPS -3.80 0.09 0.01 -0.26 -0.76 -0.12 -2.69 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.148 0.151 0.152 0.151 0.153 0.153 30.94%
Adjusted Per Share Value based on latest NOSH - 292,857
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.36 11.14 11.96 13.20 16.38 7.24 10.85 -30.02%
EPS -0.86 0.03 0.00 -0.04 -0.13 -0.02 -0.45 54.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0547 0.0545 0.025 0.0258 0.0255 0.0255 61.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.075 0.085 0.12 0.145 0.15 0.14 0.175 -
P/RPS 0.27 0.28 0.36 0.18 0.16 0.32 0.27 0.00%
P/EPS -1.97 90.73 873.90 -58.11 -19.74 -116.67 -6.51 -55.02%
EY -50.67 1.10 0.11 -1.72 -5.07 -0.86 -15.37 121.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.57 0.79 0.95 0.99 0.92 1.14 -56.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 21/02/14 -
Price 0.07 0.075 0.085 0.17 0.145 0.13 0.20 -
P/RPS 0.25 0.25 0.26 0.21 0.15 0.30 0.31 -13.39%
P/EPS -1.84 80.06 619.01 -68.13 -19.08 -108.33 -7.43 -60.66%
EY -54.29 1.25 0.16 -1.47 -5.24 -0.92 -13.45 154.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.56 1.12 0.96 0.85 1.31 -61.84%

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