[AIZO] QoQ Cumulative 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- 859.7%
YoY- 791.4%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 85,382 61,145 29,499 206,870 166,510 122,525 76,015 8.03%
PBT -8,546 -6,014 -4,112 1,339 34 159 -358 724.28%
Tax -91 -91 -91 -786 0 -477 -340 -58.36%
NP -8,637 -6,105 -4,203 553 34 -318 -698 432.53%
-
NP to SH -8,221 -5,453 -4,007 643 67 -397 -602 468.61%
-
Tax Rate - - - 58.70% 0.00% 300.00% - -
Total Cost 94,019 67,250 33,702 206,317 166,476 122,843 76,713 14.48%
-
Net Worth 90,828 93,765 96,589 101,581 101,169 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 96,589 101,581 101,169 46,418 47,843 53.14%
NOSH 662,983 665,000 421,789 686,363 670,000 305,384 316,842 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 -9.05% -5.82% -4.15% 0.63% 0.07% -0.86% -1.26% -
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 12.88 9.19 6.99 30.14 24.85 40.12 23.99 -33.86%
EPS -1.24 -0.82 -0.95 0.09 0.01 -0.13 -0.19 248.03%
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 4.45 3.19 1.54 10.79 8.68 6.39 3.96 8.06%
EPS -0.43 -0.28 -0.21 0.03 0.00 -0.02 -0.03 487.20%
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 0.50 0.71 1.07 0.28 0.48 0.36 0.63 -14.24%
P/EPS -5.24 -7.93 -7.89 90.73 1,200.00 -111.54 -78.95 -83.52%
EY -19.08 -12.62 -12.67 1.10 0.08 -0.90 -1.27 505.86%
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 0.58 0.76 1.00 0.25 0.34 0.42 0.60 -2.22%
P/EPS -6.05 -8.54 -7.37 80.06 850.00 -130.77 -76.32 -81.46%
EY -16.53 -11.71 -13.57 1.25 0.12 -0.76 -1.31 439.50%
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