[AIZO] QoQ Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 3.85%
YoY- -154.02%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 101,982 96,208 85,391 80,217 74,496 67,272 95,021 4.82%
PBT -6,282 -6,624 -24,347 -16,265 -18,140 -17,404 4,715 -
Tax 146 -1,200 -845 -681 -568 -340 -4,312 -
NP -6,136 -7,824 -25,192 -16,946 -18,708 -17,744 403 -
-
NP to SH -5,306 -7,500 -22,159 -13,737 -14,288 -13,396 916 -
-
Tax Rate - - - - - - 91.45% -
Total Cost 108,118 104,032 110,583 97,163 93,204 85,016 94,618 9.29%
-
Net Worth 83,188 81,592 81,592 93,249 81,592 93,249 93,249 -7.32%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 83,188 81,592 81,592 93,249 81,592 93,249 93,249 -7.32%
NOSH 1,188,413 1,188,413 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -6.02% -8.13% -29.50% -21.13% -25.11% -26.38% 0.42% -
ROE -6.38% -9.19% -27.16% -14.73% -17.51% -14.37% 0.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 8.58 8.25 7.33 6.88 6.39 5.77 8.15 3.48%
EPS -0.44 -0.64 -1.90 -1.17 -1.22 -1.16 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.07 0.08 0.07 0.08 0.08 -8.50%
Adjusted Per Share Value based on latest NOSH - 1,165,613
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 5.32 5.02 4.45 4.18 3.89 3.51 4.96 4.77%
EPS -0.28 -0.39 -1.16 -0.72 -0.75 -0.70 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0434 0.0426 0.0426 0.0486 0.0426 0.0486 0.0486 -7.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.03 0.055 0.075 0.10 0.115 0.145 0.18 -
P/RPS 0.35 0.67 1.02 1.45 1.80 2.51 2.21 -70.69%
P/EPS -6.72 -8.55 -3.95 -8.49 -9.38 -12.62 229.05 -
EY -14.88 -11.70 -25.35 -11.79 -10.66 -7.93 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.79 1.07 1.25 1.64 1.81 2.25 -66.78%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 27/05/22 25/02/22 29/11/21 30/09/21 11/06/21 -
Price 0.045 0.05 0.065 0.075 0.10 0.115 0.19 -
P/RPS 0.52 0.61 0.89 1.09 1.56 1.99 2.33 -63.17%
P/EPS -10.08 -7.77 -3.42 -6.36 -8.16 -10.01 241.78 -
EY -9.92 -12.87 -29.25 -15.71 -12.26 -9.99 0.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.71 0.93 0.94 1.43 1.44 2.38 -58.30%

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