[AIZO] QoQ Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -0.51%
YoY- -12014.49%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 93,068 92,548 105,107 113,842 122,290 117,996 206,870 -41.20%
PBT -11,486 -14,348 -11,792 -11,394 -12,028 -16,448 1,339 -
Tax 0 0 594 -121 -182 -364 -786 -
NP -11,486 -14,348 -11,198 -11,516 -12,210 -16,812 553 -
-
NP to SH -10,036 -14,440 -10,295 -10,961 -10,906 -16,028 643 -
-
Tax Rate - - - - - - 58.70% -
Total Cost 104,554 106,896 116,305 125,358 134,500 134,808 206,317 -36.35%
-
Net Worth 87,545 84,901 55,081 90,828 93,765 96,589 101,581 -9.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 87,545 84,901 55,081 90,828 93,765 96,589 101,581 -9.41%
NOSH 695,094 668,518 423,705 662,983 665,000 421,789 686,363 0.84%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.34% -15.50% -10.65% -10.12% -9.98% -14.25% 0.27% -
ROE -11.46% -17.01% -18.69% -12.07% -11.63% -16.59% 0.63% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.39 13.84 24.81 17.17 18.39 27.98 30.14 -41.69%
EPS -1.44 -2.16 -1.55 -1.65 -1.64 -3.80 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.127 0.13 0.137 0.141 0.229 0.148 -10.14%
Adjusted Per Share Value based on latest NOSH - 659,047
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.93 4.90 5.57 6.03 6.48 6.25 10.96 -41.20%
EPS -0.53 -0.77 -0.55 -0.58 -0.58 -0.85 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0464 0.045 0.0292 0.0481 0.0497 0.0512 0.0538 -9.36%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.08 0.09 0.09 0.065 0.065 0.075 0.085 -
P/RPS 0.60 0.65 0.36 0.38 0.35 0.27 0.28 65.98%
P/EPS -5.54 -4.17 -3.70 -3.93 -3.96 -1.97 90.73 -
EY -18.06 -24.00 -27.00 -25.44 -25.23 -50.67 1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.69 0.47 0.46 0.33 0.57 6.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 29/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.085 0.085 0.09 0.075 0.07 0.07 0.075 -
P/RPS 0.63 0.61 0.36 0.44 0.38 0.25 0.25 84.87%
P/EPS -5.88 -3.94 -3.70 -4.54 -4.27 -1.84 80.06 -
EY -16.99 -25.41 -27.00 -22.04 -23.43 -54.29 1.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.69 0.55 0.50 0.31 0.51 19.89%

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