[AIZO] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 95.53%
YoY- -107.89%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 222,013 245,050 304,060 134,336 201,387 230,847 198,686 7.65%
PBT 45 318 -1,432 -448 -9,934 4,714 6,032 -96.14%
Tax 0 -954 -1,360 -416 2,499 0 0 -
NP 45 -636 -2,792 -864 -7,435 4,714 6,032 -96.14%
-
NP to SH 92 -762 -2,408 -372 -8,317 1,695 3,182 -90.51%
-
Tax Rate 0.00% 300.00% - - - 0.00% 0.00% -
Total Cost 221,968 245,686 306,852 135,200 208,822 226,132 192,654 9.87%
-
Net Worth 101,168 46,418 47,843 47,430 47,304 55,889 54,634 50.62%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 101,168 46,418 47,843 47,430 47,304 55,889 54,634 50.62%
NOSH 669,991 305,384 316,842 310,000 309,179 305,405 300,188 70.53%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.02% -0.26% -0.92% -0.64% -3.69% 2.04% 3.04% -
ROE 0.09% -1.64% -5.03% -0.78% -17.58% 3.03% 5.82% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.14 80.24 95.97 43.33 65.14 75.59 66.19 -36.86%
EPS 0.01 -0.26 -0.76 -0.12 -2.69 0.56 1.06 -95.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.152 0.151 0.153 0.153 0.183 0.182 -11.67%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.76 12.98 16.11 7.12 10.67 12.23 10.53 7.62%
EPS 0.00 -0.04 -0.13 -0.02 -0.44 0.09 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0536 0.0246 0.0253 0.0251 0.0251 0.0296 0.0289 50.78%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.12 0.145 0.15 0.14 0.175 0.165 0.16 -
P/RPS 0.36 0.18 0.16 0.32 0.27 0.22 0.24 30.94%
P/EPS 873.90 -58.11 -19.74 -116.67 -6.51 29.73 15.09 1385.83%
EY 0.11 -1.72 -5.07 -0.86 -15.37 3.36 6.62 -93.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.99 0.92 1.14 0.90 0.88 -6.92%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 22/08/14 29/05/14 21/02/14 21/11/13 23/08/13 -
Price 0.085 0.17 0.145 0.13 0.20 0.16 0.16 -
P/RPS 0.26 0.21 0.15 0.30 0.31 0.21 0.24 5.46%
P/EPS 619.01 -68.13 -19.08 -108.33 -7.43 28.83 15.09 1081.41%
EY 0.16 -1.47 -5.24 -0.92 -13.45 3.47 6.62 -91.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.12 0.96 0.85 1.31 0.87 0.88 -25.95%

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