[AIZO] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 36.94%
YoY- -999.34%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 74,496 67,272 95,021 72,202 51,782 38,476 87,594 -10.22%
PBT -18,140 -17,404 4,715 -3,380 -6,660 -11,508 -10,186 46.87%
Tax -568 -340 -4,312 -2,837 -3,308 -144 -1,515 -47.97%
NP -18,708 -17,744 403 -6,217 -9,968 -11,652 -11,701 36.69%
-
NP to SH -14,288 -13,396 916 -5,408 -8,576 -10,120 -11,133 18.07%
-
Tax Rate - - 91.45% - - - - -
Total Cost 93,204 85,016 94,618 78,419 61,750 50,128 99,295 -4.12%
-
Net Worth 81,592 93,249 93,249 93,249 93,249 74,731 61,704 20.45%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 81,592 93,249 93,249 93,249 93,249 74,731 61,704 20.45%
NOSH 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1,107,674 921,574 16.93%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -25.11% -26.38% 0.42% -8.61% -19.25% -30.28% -13.36% -
ROE -17.51% -14.37% 0.98% -5.80% -9.20% -13.54% -18.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.39 5.77 8.15 6.19 4.44 3.60 9.94 -25.49%
EPS -1.22 -1.16 0.08 -0.47 -0.74 -0.96 -1.26 -2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,165,613
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.95 3.56 5.03 3.83 2.74 2.04 4.64 -10.16%
EPS -0.76 -0.71 0.05 -0.29 -0.45 -0.54 -0.59 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0432 0.0494 0.0494 0.0494 0.0494 0.0396 0.0327 20.37%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.115 0.145 0.18 0.19 0.205 0.265 0.125 -
P/RPS 1.80 2.51 2.21 3.07 4.61 7.35 1.26 26.81%
P/EPS -9.38 -12.62 229.05 -40.95 -27.86 -27.96 -9.90 -3.52%
EY -10.66 -7.93 0.44 -2.44 -3.59 -3.58 -10.10 3.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.81 2.25 2.38 2.56 3.79 1.79 -5.66%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 11/06/21 24/02/21 27/11/20 28/08/20 30/06/20 -
Price 0.10 0.115 0.19 0.19 0.205 0.265 0.265 -
P/RPS 1.56 1.99 2.33 3.07 4.61 7.35 2.67 -30.08%
P/EPS -8.16 -10.01 241.78 -40.95 -27.86 -27.96 -20.98 -46.68%
EY -12.26 -9.99 0.41 -2.44 -3.59 -3.58 -4.77 87.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.44 2.38 2.38 2.56 3.79 3.79 -47.75%

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