[AIZO] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -10.5%
YoY- -176.8%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 163,746 166,511 170,014 178,059 189,733 201,387 202,501 -13.21%
PBT 1,818 33 -12,918 -12,500 -10,857 -9,125 -263 -
Tax -827 0 2,021 2,158 2,394 2,498 -191 165.89%
NP 991 33 -10,897 -10,342 -8,463 -6,627 -454 -
-
NP to SH 901 53 -9,843 -9,702 -8,780 -7,509 -2,283 -
-
Tax Rate 45.49% 0.00% - - - - - -
Total Cost 162,755 166,478 180,911 188,401 198,196 208,014 202,955 -13.69%
-
Net Worth 101,581 100,091 44,514 48,036 47,430 47,384 57,561 46.08%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 101,581 100,091 44,514 48,036 47,430 47,384 57,561 46.08%
NOSH 686,363 662,857 292,857 318,125 310,000 309,703 314,545 68.31%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 0.61% 0.02% -6.41% -5.81% -4.46% -3.29% -0.22% -
ROE 0.89% 0.05% -22.11% -20.20% -18.51% -15.85% -3.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.86 25.12 58.05 55.97 61.20 65.03 64.38 -48.43%
EPS 0.13 0.01 -3.36 -3.05 -2.83 -2.42 -0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.148 0.151 0.152 0.151 0.153 0.153 0.183 -13.20%
Adjusted Per Share Value based on latest NOSH - 318,125
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.54 8.68 8.87 9.29 9.89 10.50 10.56 -13.20%
EPS 0.05 0.00 -0.51 -0.51 -0.46 -0.39 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.053 0.0522 0.0232 0.0251 0.0247 0.0247 0.03 46.19%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.085 0.12 0.145 0.15 0.14 0.175 0.165 -
P/RPS 0.36 0.48 0.25 0.27 0.23 0.27 0.26 24.25%
P/EPS 64.75 1,500.81 -4.31 -4.92 -4.94 -7.22 -22.73 -
EY 1.54 0.07 -23.18 -20.33 -20.23 -13.85 -4.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.95 0.99 0.92 1.14 0.90 -26.27%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 21/02/14 21/11/13 -
Price 0.075 0.085 0.17 0.145 0.13 0.20 0.16 -
P/RPS 0.31 0.34 0.29 0.26 0.21 0.31 0.25 15.43%
P/EPS 57.13 1,063.07 -5.06 -4.75 -4.59 -8.25 -22.04 -
EY 1.75 0.09 -19.77 -21.03 -21.79 -12.12 -4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 1.12 0.96 0.85 1.31 0.87 -29.97%

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