[AIZO] QoQ Quarter Result on 30-Sep-2014 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 140.28%
YoY- -40.75%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 29,499 30,819 43,986 46,510 42,431 33,584 47,489 -27.26%
PBT -4,112 1,673 -125 517 -247 -112 -13,076 -53.85%
Tax -91 -931 477 -137 -236 -104 2,498 -
NP -4,203 742 352 380 -483 -216 -10,578 -46.04%
-
NP to SH -4,007 755 464 205 -509 -93 -9,446 -43.63%
-
Tax Rate - 55.65% - 26.50% - - - -
Total Cost 33,702 30,077 43,634 46,130 42,914 33,800 58,067 -30.48%
-
Net Worth 96,589 101,581 100,091 44,514 48,036 47,430 47,384 60.97%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 96,589 101,581 100,091 44,514 48,036 47,430 47,384 60.97%
NOSH 421,789 686,363 662,857 292,857 318,125 310,000 309,703 22.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -14.25% 2.41% 0.80% 0.82% -1.14% -0.64% -22.27% -
ROE -4.15% 0.74% 0.46% 0.46% -1.06% -0.20% -19.93% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.99 4.49 6.64 15.88 13.34 10.83 15.33 -40.84%
EPS -0.95 0.11 0.07 0.07 -0.16 -0.03 -3.12 -54.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.148 0.151 0.152 0.151 0.153 0.153 30.94%
Adjusted Per Share Value based on latest NOSH - 292,857
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.56 1.63 2.33 2.46 2.25 1.78 2.52 -27.42%
EPS -0.21 0.04 0.02 0.01 -0.03 0.00 -0.50 -44.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0512 0.0538 0.053 0.0236 0.0255 0.0251 0.0251 61.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.075 0.085 0.12 0.145 0.15 0.14 0.175 -
P/RPS 1.07 1.89 1.81 0.91 1.12 1.29 1.14 -4.14%
P/EPS -7.89 77.27 171.43 207.14 -93.75 -466.67 -5.74 23.69%
EY -12.67 1.29 0.58 0.48 -1.07 -0.21 -17.43 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.57 0.79 0.95 0.99 0.92 1.14 -56.33%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 21/02/14 -
Price 0.07 0.075 0.085 0.17 0.145 0.13 0.20 -
P/RPS 1.00 1.67 1.28 1.07 1.09 1.20 1.30 -16.08%
P/EPS -7.37 68.18 121.43 242.86 -90.63 -433.33 -6.56 8.09%
EY -13.57 1.47 0.82 0.41 -1.10 -0.23 -15.25 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.56 1.12 0.96 0.85 1.31 -61.84%

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