[AIZO] QoQ Cumulative Quarter Result on 30-Jun-2014 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -547.31%
YoY- -137.84%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 206,870 166,510 122,525 76,015 33,584 201,387 153,898 21.82%
PBT 1,339 34 159 -358 -112 -9,934 3,143 -43.41%
Tax -786 0 -477 -340 -104 2,499 0 -
NP 553 34 -318 -698 -216 -7,435 3,143 -68.63%
-
NP to SH 643 67 -397 -602 -93 -8,317 1,130 -31.35%
-
Tax Rate 58.70% 0.00% 300.00% - - - 0.00% -
Total Cost 206,317 166,476 122,843 76,713 33,800 208,822 150,755 23.28%
-
Net Worth 101,581 101,169 46,418 47,843 47,430 47,304 55,889 48.98%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 101,581 101,169 46,418 47,843 47,430 47,304 55,889 48.98%
NOSH 686,363 670,000 305,384 316,842 310,000 309,179 305,405 71.65%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.27% 0.02% -0.26% -0.92% -0.64% -3.69% 2.04% -
ROE 0.63% 0.07% -0.86% -1.26% -0.20% -17.58% 2.02% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 30.14 24.85 40.12 23.99 10.83 65.14 50.39 -29.03%
EPS 0.09 0.01 -0.13 -0.19 -0.03 -2.69 0.37 -61.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.151 0.152 0.151 0.153 0.153 0.183 -13.20%
Adjusted Per Share Value based on latest NOSH - 318,125
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 10.79 8.68 6.39 3.96 1.75 10.50 8.03 21.79%
EPS 0.03 0.00 -0.02 -0.03 0.00 -0.43 0.06 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0528 0.0242 0.025 0.0247 0.0247 0.0291 49.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.085 0.12 0.145 0.15 0.14 0.175 0.165 -
P/RPS 0.28 0.48 0.36 0.63 1.29 0.27 0.33 -10.38%
P/EPS 90.73 1,200.00 -111.54 -78.95 -466.67 -6.51 44.59 60.64%
EY 1.10 0.08 -0.90 -1.27 -0.21 -15.37 2.24 -37.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.95 0.99 0.92 1.14 0.90 -26.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 21/02/14 21/11/13 -
Price 0.075 0.085 0.17 0.145 0.13 0.20 0.16 -
P/RPS 0.25 0.34 0.42 0.60 1.20 0.31 0.32 -15.18%
P/EPS 80.06 850.00 -130.77 -76.32 -433.33 -7.43 43.24 50.83%
EY 1.25 0.12 -0.76 -1.31 -0.23 -13.45 2.31 -33.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 1.12 0.96 0.85 1.31 0.87 -29.97%

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