[AIZO] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 598.91%
YoY- 272.85%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 113,842 122,290 117,996 206,870 222,013 245,050 304,060 -47.95%
PBT -11,394 -12,028 -16,448 1,339 45 318 -1,432 297.05%
Tax -121 -182 -364 -786 0 -954 -1,360 -79.98%
NP -11,516 -12,210 -16,812 553 45 -636 -2,792 156.52%
-
NP to SH -10,961 -10,906 -16,028 643 92 -762 -2,408 173.90%
-
Tax Rate - - - 58.70% 0.00% 300.00% - -
Total Cost 125,358 134,500 134,808 206,317 221,968 245,686 306,852 -44.85%
-
Net Worth 90,828 93,765 96,589 101,581 101,168 46,418 47,843 53.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 90,828 93,765 96,589 101,581 101,168 46,418 47,843 53.14%
NOSH 662,983 665,000 421,789 686,363 669,991 305,384 316,842 63.37%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -10.12% -9.98% -14.25% 0.27% 0.02% -0.26% -0.92% -
ROE -12.07% -11.63% -16.59% 0.63% 0.09% -1.64% -5.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 17.17 18.39 27.98 30.14 33.14 80.24 95.97 -68.14%
EPS -1.65 -1.64 -3.80 0.09 0.01 -0.26 -0.76 67.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.137 0.141 0.229 0.148 0.151 0.152 0.151 -6.26%
Adjusted Per Share Value based on latest NOSH - 686,363
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.94 6.38 6.15 10.79 11.58 12.78 15.86 -47.94%
EPS -0.57 -0.57 -0.84 0.03 0.00 -0.04 -0.13 167.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0474 0.0489 0.0504 0.053 0.0528 0.0242 0.025 53.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.065 0.065 0.075 0.085 0.12 0.145 0.15 -
P/RPS 0.38 0.35 0.27 0.28 0.36 0.18 0.16 77.72%
P/EPS -3.93 -3.96 -1.97 90.73 873.90 -58.11 -19.74 -65.80%
EY -25.44 -25.23 -50.67 1.10 0.11 -1.72 -5.07 192.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.33 0.57 0.79 0.95 0.99 -39.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 26/11/15 28/08/15 29/05/15 26/02/15 20/11/14 22/08/14 -
Price 0.075 0.07 0.07 0.075 0.085 0.17 0.145 -
P/RPS 0.44 0.38 0.25 0.25 0.26 0.21 0.15 104.51%
P/EPS -4.54 -4.27 -1.84 80.06 619.01 -68.13 -19.08 -61.50%
EY -22.04 -23.43 -54.29 1.25 0.16 -1.47 -5.24 159.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.31 0.51 0.56 1.12 0.96 -30.94%

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