[AIZO] QoQ Quarter Result on 30-Sep-2013

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- -16.22%
YoY- 139.5%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,431 33,584 47,489 54,555 54,105 45,238 48,785 -8.90%
PBT -247 -112 -13,076 935 1,396 1,620 -3,714 -83.66%
Tax -236 -104 2,498 0 0 0 -151 34.78%
NP -483 -216 -10,578 935 1,396 1,620 -3,865 -75.09%
-
NP to SH -509 -93 -9,446 346 413 1,178 -3,688 -73.39%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 42,914 33,800 58,067 53,620 52,709 43,618 52,650 -12.77%
-
Net Worth 48,036 47,430 47,384 57,561 53,689 53,765 52,901 -6.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 48,036 47,430 47,384 57,561 53,689 53,765 52,901 -6.24%
NOSH 318,125 310,000 309,703 314,545 294,999 302,051 302,295 3.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.14% -0.64% -22.27% 1.71% 2.58% 3.58% -7.92% -
ROE -1.06% -0.20% -19.93% 0.60% 0.77% 2.19% -6.97% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 13.34 10.83 15.33 17.34 18.34 14.98 16.14 -11.95%
EPS -0.16 -0.03 -3.12 0.11 0.14 0.39 -1.22 -74.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.153 0.153 0.183 0.182 0.178 0.175 -9.39%
Adjusted Per Share Value based on latest NOSH - 314,545
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.25 1.78 2.52 2.89 2.87 2.40 2.58 -8.74%
EPS -0.03 0.00 -0.50 0.02 0.02 0.06 -0.20 -71.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0251 0.0251 0.0305 0.0284 0.0285 0.028 -6.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.15 0.14 0.175 0.165 0.16 0.12 0.11 -
P/RPS 1.12 1.29 1.14 0.95 0.87 0.80 0.68 39.59%
P/EPS -93.75 -466.67 -5.74 150.00 114.29 30.77 -9.02 378.30%
EY -1.07 -0.21 -17.43 0.67 0.88 3.25 -11.09 -79.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 1.14 0.90 0.88 0.67 0.63 35.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 29/05/14 21/02/14 21/11/13 23/08/13 17/05/13 27/02/13 -
Price 0.145 0.13 0.20 0.16 0.16 0.16 0.12 -
P/RPS 1.09 1.20 1.30 0.92 0.87 1.07 0.74 29.55%
P/EPS -90.63 -433.33 -6.56 145.45 114.29 41.03 -9.84 341.18%
EY -1.10 -0.23 -15.25 0.69 0.88 2.44 -10.17 -77.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 1.31 0.87 0.88 0.90 0.69 24.70%

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