[AIZO] QoQ TTM 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- 34.86%
YoY- 42.59%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 178,059 189,733 201,387 202,501 190,715 175,764 162,639 6.24%
PBT -12,500 -10,857 -9,125 -263 -2,061 -6,815 -8,894 25.54%
Tax 2,158 2,394 2,498 -191 -192 -192 -192 -
NP -10,342 -8,463 -6,627 -454 -2,253 -7,007 -9,086 9.04%
-
NP to SH -9,702 -8,780 -7,509 -2,283 -3,505 -7,381 -9,201 3.60%
-
Tax Rate - - - - - - - -
Total Cost 188,401 198,196 208,014 202,955 192,968 182,771 171,725 6.39%
-
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 -5.81% -4.46% -3.29% -0.22% -1.18% -3.99% -5.59% -
ROE -20.20% -18.51% -15.85% -3.97% -6.53% -13.73% -17.39% -
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 55.97 61.20 65.03 64.38 64.65 58.19 53.80 2.67%
EPS -3.05 -2.83 -2.42 -0.73 -1.19 -2.44 -3.04 0.21%
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 9.43 10.05 10.67 10.73 10.10 9.31 8.62 6.18%
EPS -0.51 -0.47 -0.40 -0.12 -0.19 -0.39 -0.49 2.71%
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 0.27 0.23 0.27 0.26 0.25 0.21 0.20 22.21%
P/EPS -4.92 -4.94 -7.22 -22.73 -13.47 -4.91 -3.61 22.99%
EY -20.33 -20.23 -13.85 -4.40 -7.43 -20.36 -27.67 -18.62%
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 0.26 0.21 0.31 0.25 0.25 0.27 0.22 11.81%
P/EPS -4.75 -4.59 -8.25 -22.04 -13.47 -6.55 -3.94 13.31%
EY -21.03 -21.79 -12.12 -4.54 -7.43 -15.27 -25.36 -11.76%
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