[AIZO] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 112.07%
YoY- 101.11%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 122,290 117,996 206,870 222,013 245,050 304,060 134,336 -6.06%
PBT -12,028 -16,448 1,339 45 318 -1,432 -448 794.83%
Tax -182 -364 -786 0 -954 -1,360 -416 -42.34%
NP -12,210 -16,812 553 45 -636 -2,792 -864 483.58%
-
NP to SH -10,906 -16,028 643 92 -762 -2,408 -372 848.83%
-
Tax Rate - - 58.70% 0.00% 300.00% - - -
Total Cost 134,500 134,808 206,317 221,968 245,686 306,852 135,200 -0.34%
-
Net Worth 93,765 96,589 101,581 101,168 46,418 47,843 47,430 57.45%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 93,765 96,589 101,581 101,168 46,418 47,843 47,430 57.45%
NOSH 665,000 421,789 686,363 669,991 305,384 316,842 310,000 66.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -9.98% -14.25% 0.27% 0.02% -0.26% -0.92% -0.64% -
ROE -11.63% -16.59% 0.63% 0.09% -1.64% -5.03% -0.78% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.39 27.98 30.14 33.14 80.24 95.97 43.33 -43.49%
EPS -1.64 -3.80 0.09 0.01 -0.26 -0.76 -0.12 470.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.229 0.148 0.151 0.152 0.151 0.153 -5.29%
Adjusted Per Share Value based on latest NOSH - 662,857
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.59 6.36 11.14 11.96 13.20 16.38 7.24 -6.07%
EPS -0.59 -0.86 0.03 0.00 -0.04 -0.13 -0.02 852.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0505 0.052 0.0547 0.0545 0.025 0.0258 0.0255 57.63%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.075 0.085 0.12 0.145 0.15 0.14 -
P/RPS 0.35 0.27 0.28 0.36 0.18 0.16 0.32 6.15%
P/EPS -3.96 -1.97 90.73 873.90 -58.11 -19.74 -116.67 -89.49%
EY -25.23 -50.67 1.10 0.11 -1.72 -5.07 -0.86 849.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.57 0.79 0.95 0.99 0.92 -36.97%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 -
Price 0.07 0.07 0.075 0.085 0.17 0.145 0.13 -
P/RPS 0.38 0.25 0.25 0.26 0.21 0.15 0.30 17.05%
P/EPS -4.27 -1.84 80.06 619.01 -68.13 -19.08 -108.33 -88.39%
EY -23.43 -54.29 1.25 0.16 -1.47 -5.24 -0.92 763.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.51 0.56 1.12 0.96 0.85 -29.77%

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