[AIZO] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -6.66%
YoY- -66.6%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 96,208 85,391 80,217 74,496 67,272 95,021 72,202 21.15%
PBT -6,624 -24,347 -16,265 -18,140 -17,404 4,715 -3,380 56.79%
Tax -1,200 -845 -681 -568 -340 -4,312 -2,837 -43.74%
NP -7,824 -25,192 -16,946 -18,708 -17,744 403 -6,217 16.61%
-
NP to SH -7,500 -22,159 -13,737 -14,288 -13,396 916 -5,408 24.43%
-
Tax Rate - - - - - 91.45% - -
Total Cost 104,032 110,583 97,163 93,204 85,016 94,618 78,419 20.79%
-
Net Worth 81,592 81,592 93,249 81,592 93,249 93,249 93,249 -8.54%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 81,592 81,592 93,249 81,592 93,249 93,249 93,249 -8.54%
NOSH 1,188,413 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1.30%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -8.13% -29.50% -21.13% -25.11% -26.38% 0.42% -8.61% -
ROE -9.19% -27.16% -14.73% -17.51% -14.37% 0.98% -5.80% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 8.25 7.33 6.88 6.39 5.77 8.15 6.19 21.17%
EPS -0.64 -1.90 -1.17 -1.22 -1.16 0.08 -0.47 22.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.07 0.08 0.08 0.08 -8.53%
Adjusted Per Share Value based on latest NOSH - 1,165,613
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 5.18 4.60 4.32 4.01 3.62 5.12 3.89 21.10%
EPS -0.40 -1.19 -0.74 -0.77 -0.72 0.05 -0.29 23.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.044 0.044 0.0502 0.044 0.0502 0.0502 0.0502 -8.43%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.055 0.075 0.10 0.115 0.145 0.18 0.19 -
P/RPS 0.67 1.02 1.45 1.80 2.51 2.21 3.07 -63.85%
P/EPS -8.55 -3.95 -8.49 -9.38 -12.62 229.05 -40.95 -64.90%
EY -11.70 -25.35 -11.79 -10.66 -7.93 0.44 -2.44 185.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.07 1.25 1.64 1.81 2.25 2.38 -52.15%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 25/02/22 29/11/21 30/09/21 11/06/21 24/02/21 -
Price 0.05 0.065 0.075 0.10 0.115 0.19 0.19 -
P/RPS 0.61 0.89 1.09 1.56 1.99 2.33 3.07 -66.04%
P/EPS -7.77 -3.42 -6.36 -8.16 -10.01 241.78 -40.95 -67.08%
EY -12.87 -29.25 -15.71 -12.26 -9.99 0.41 -2.44 203.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.93 0.94 1.43 1.44 2.38 2.38 -55.45%

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