[AIZO] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 64.93%
YoY- 9.91%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 95,018 68,687 46,534 23,137 105,107 85,382 61,145 34.12%
PBT -25,409 -8,784 -5,743 -3,587 -11,792 -8,546 -6,014 161.11%
Tax -371 0 0 0 594 -91 -91 154.98%
NP -25,780 -8,784 -5,743 -3,587 -11,198 -8,637 -6,105 161.02%
-
NP to SH -25,659 -8,472 -5,018 -3,610 -10,295 -8,221 -5,453 180.53%
-
Tax Rate - - - - - - - -
Total Cost 120,798 77,471 52,277 26,724 116,305 94,019 67,250 47.71%
-
Net Worth 69,038 85,391 87,545 84,901 55,081 90,828 93,765 -18.44%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 69,038 85,391 87,545 84,901 55,081 90,828 93,765 -18.44%
NOSH 690,388 695,094 695,094 668,518 423,705 662,983 665,000 2.52%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -27.13% -12.79% -12.34% -15.50% -10.65% -10.12% -9.98% -
ROE -37.17% -9.92% -5.73% -4.25% -18.69% -9.05% -5.82% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 13.76 10.22 6.70 3.46 24.81 12.88 9.19 30.84%
EPS -3.58 -1.25 -0.72 -0.54 -1.55 -1.24 -0.82 166.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.127 0.126 0.127 0.13 0.137 0.141 -20.45%
Adjusted Per Share Value based on latest NOSH - 668,518
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 5.03 3.64 2.47 1.23 5.57 4.52 3.24 34.03%
EPS -1.36 -0.45 -0.27 -0.19 -0.55 -0.44 -0.29 179.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0452 0.0464 0.045 0.0292 0.0481 0.0497 -18.43%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.135 0.09 0.08 0.09 0.09 0.065 0.065 -
P/RPS 0.98 0.88 1.19 2.60 0.36 0.50 0.71 23.94%
P/EPS -3.63 -7.14 -11.08 -16.67 -3.70 -5.24 -7.93 -40.57%
EY -27.53 -14.00 -9.03 -6.00 -27.00 -19.08 -12.62 68.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.71 0.63 0.71 0.69 0.47 0.46 104.84%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 26/11/15 -
Price 0.125 0.105 0.085 0.085 0.09 0.075 0.07 -
P/RPS 0.91 1.03 1.27 2.46 0.36 0.58 0.76 12.74%
P/EPS -3.36 -8.33 -11.77 -15.74 -3.70 -6.05 -8.54 -46.27%
EY -29.73 -12.00 -8.50 -6.35 -27.00 -16.53 -11.71 85.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.83 0.67 0.67 0.69 0.55 0.50 84.09%

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