[AIZO] QoQ Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -36.09%
YoY- -1273.55%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 23,137 105,107 85,382 61,145 29,499 206,870 166,510 -73.20%
PBT -3,587 -11,792 -8,546 -6,014 -4,112 1,339 34 -
Tax 0 594 -91 -91 -91 -786 0 -
NP -3,587 -11,198 -8,637 -6,105 -4,203 553 34 -
-
NP to SH -3,610 -10,295 -8,221 -5,453 -4,007 643 67 -
-
Tax Rate - - - - - 58.70% 0.00% -
Total Cost 26,724 116,305 94,019 67,250 33,702 206,317 166,476 -70.49%
-
Net Worth 84,901 55,081 90,828 93,765 96,589 101,581 101,169 -11.03%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 84,901 55,081 90,828 93,765 96,589 101,581 101,169 -11.03%
NOSH 668,518 423,705 662,983 665,000 421,789 686,363 670,000 -0.14%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -15.50% -10.65% -10.12% -9.98% -14.25% 0.27% 0.02% -
ROE -4.25% -18.69% -9.05% -5.82% -4.15% 0.63% 0.07% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.46 24.81 12.88 9.19 6.99 30.14 24.85 -73.16%
EPS -0.54 -1.55 -1.24 -0.82 -0.95 0.09 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.13 0.137 0.141 0.229 0.148 0.151 -10.90%
Adjusted Per Share Value based on latest NOSH - 657,272
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.23 5.57 4.52 3.24 1.56 10.96 8.82 -73.14%
EPS -0.19 -0.55 -0.44 -0.29 -0.21 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.0292 0.0481 0.0497 0.0512 0.0538 0.0536 -11.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.09 0.09 0.065 0.065 0.075 0.085 0.12 -
P/RPS 2.60 0.36 0.50 0.71 1.07 0.28 0.48 208.74%
P/EPS -16.67 -3.70 -5.24 -7.93 -7.89 90.73 1,200.00 -
EY -6.00 -27.00 -19.08 -12.62 -12.67 1.10 0.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.69 0.47 0.46 0.33 0.57 0.79 -6.87%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 29/02/16 26/11/15 28/08/15 29/05/15 26/02/15 -
Price 0.085 0.09 0.075 0.07 0.07 0.075 0.085 -
P/RPS 2.46 0.36 0.58 0.76 1.00 0.25 0.34 274.53%
P/EPS -15.74 -3.70 -6.05 -8.54 -7.37 80.06 850.00 -
EY -6.35 -27.00 -16.53 -11.71 -13.57 1.25 0.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.55 0.50 0.31 0.51 0.56 12.71%

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