[AIZO] QoQ 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- 63.91%
YoY- -805.37%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter 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 24,899 24,237 31,646 29,499 30,819 43,986 -34.86%
PBT -3,587 -3,333 -2,532 -1,902 -4,112 1,673 -125 839.22%
Tax 0 -317 0 0 -91 -931 477 -
NP -3,587 -3,650 -2,532 -1,902 -4,203 742 352 -
-
NP to SH -3,610 -2,266 -2,768 -1,446 -4,007 755 464 -
-
Tax Rate - - - - - 55.65% - -
Total Cost 26,724 28,549 26,769 33,548 33,702 30,077 43,634 -27.90%
-
Net Worth 84,901 54,551 90,289 92,675 96,589 101,581 100,091 -10.40%
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 54,551 90,289 92,675 96,589 101,581 100,091 -10.40%
NOSH 668,518 419,629 659,047 657,272 421,789 686,363 662,857 0.56%
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% -14.66% -10.45% -6.01% -14.25% 2.41% 0.80% -
ROE -4.25% -4.15% -3.07% -1.56% -4.15% 0.74% 0.46% -
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 5.93 3.68 4.81 6.99 4.49 6.64 -35.27%
EPS -0.54 -0.54 -0.42 -0.22 -0.95 0.11 0.07 -
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 1.25 1.34 1.31 1.70 1.59 1.66 2.37 -34.74%
EPS -0.19 -0.12 -0.15 -0.08 -0.22 0.04 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0294 0.0486 0.0499 0.052 0.0547 0.0539 -10.42%
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 1.52 1.77 1.35 1.07 1.89 1.81 27.33%
P/EPS -16.67 -16.67 -15.48 -29.55 -7.89 77.27 171.43 -
EY -6.00 -6.00 -6.46 -3.38 -12.67 1.29 0.58 -
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 1.52 2.04 1.45 1.00 1.67 1.28 54.64%
P/EPS -15.74 -16.67 -17.86 -31.82 -7.37 68.18 121.43 -
EY -6.35 -6.00 -5.60 -3.14 -13.57 1.47 0.82 -
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