[AIZO] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- 77.27%
YoY- -107.21%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 95,021 54,152 25,891 9,619 87,594 65,908 46,710 60.47%
PBT 4,715 -2,535 -3,330 -2,877 -10,186 893 434 389.81%
Tax -4,312 -2,128 -1,654 -36 -1,515 -1,111 -877 188.86%
NP 403 -4,663 -4,984 -2,913 -11,701 -218 -443 -
-
NP to SH 916 -4,056 -4,288 -2,530 -11,133 451 -729 -
-
Tax Rate 91.45% - - - - 124.41% 202.07% -
Total Cost 94,618 58,815 30,875 12,532 99,295 66,126 47,153 59.02%
-
Net Worth 93,249 93,249 93,249 74,731 61,704 73,725 73,725 16.93%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 93,249 93,249 93,249 74,731 61,704 73,725 73,725 16.93%
NOSH 1,165,613 1,165,613 1,165,613 1,107,674 921,574 921,574 921,574 16.93%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 0.42% -8.61% -19.25% -30.28% -13.36% -0.33% -0.95% -
ROE 0.98% -4.35% -4.60% -3.39% -18.04% 0.61% -0.99% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 8.15 4.65 2.22 0.90 9.94 7.15 5.07 37.18%
EPS 0.08 -0.35 -0.37 -0.24 -1.26 0.05 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.07 0.07 0.08 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 1,107,674
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.12 2.92 1.39 0.52 4.72 3.55 2.52 60.34%
EPS 0.05 -0.22 -0.23 -0.14 -0.60 0.02 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0502 0.0502 0.0403 0.0332 0.0397 0.0397 16.91%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.18 0.19 0.205 0.265 0.125 0.085 0.055 -
P/RPS 2.21 4.09 9.23 29.41 1.26 1.19 1.09 60.12%
P/EPS 229.05 -54.60 -55.73 -111.82 -9.90 173.69 -69.53 -
EY 0.44 -1.83 -1.79 -0.89 -10.10 0.58 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.25 2.38 2.56 3.79 1.79 1.06 0.69 119.74%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 11/06/21 24/02/21 27/11/20 28/08/20 30/06/20 26/02/20 27/11/19 -
Price 0.19 0.19 0.205 0.265 0.265 0.12 0.09 -
P/RPS 2.33 4.09 9.23 29.41 2.67 1.68 1.78 19.64%
P/EPS 241.78 -54.60 -55.73 -111.82 -20.98 245.21 -113.77 -
EY 0.41 -1.83 -1.79 -0.89 -4.77 0.41 -0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 2.38 2.56 3.79 3.79 1.50 1.13 64.23%

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