[AIZO] QoQ TTM Result on 30-Sep-2019 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Sep-2019 [#2]
Profit Trend
QoQ- 12.86%
YoY- -694.61%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 69,048 87,594 96,683 116,080 134,184 139,580 138,170 -37.05%
PBT -12,480 -10,186 -9,099 -11,560 -13,102 -12,505 780 -
Tax -858 -1,515 -1,711 -1,766 -2,392 -2,204 -2,449 -50.33%
NP -13,338 -11,701 -10,810 -13,326 -15,494 -14,709 -1,669 300.22%
-
NP to SH -12,442 -11,133 -10,192 -13,564 -15,565 -15,328 -2,781 171.76%
-
Tax Rate - - - - - - 313.97% -
Total Cost 82,386 99,295 107,493 129,406 149,678 154,289 139,839 -29.74%
-
Net Worth 74,731 61,704 73,725 73,725 73,725 58,525 65,841 8.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 74,731 61,704 73,725 73,725 73,725 58,525 65,841 8.81%
NOSH 1,107,674 921,574 921,574 921,574 921,574 921,574 904,074 14.51%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -19.32% -13.36% -11.18% -11.48% -11.55% -10.54% -1.21% -
ROE -16.65% -18.04% -13.82% -18.40% -21.11% -26.19% -4.22% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 6.47 9.94 10.49 12.60 14.56 19.08 18.89 -51.07%
EPS -1.17 -1.26 -1.11 -1.47 -1.69 -2.10 -0.38 111.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.08 0.08 0.08 0.09 -15.43%
Adjusted Per Share Value based on latest NOSH - 921,574
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 3.66 4.64 5.12 6.15 7.11 7.40 7.32 -37.03%
EPS -0.66 -0.59 -0.54 -0.72 -0.82 -0.81 -0.15 168.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0396 0.0327 0.0391 0.0391 0.0391 0.031 0.0349 8.79%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.265 0.125 0.085 0.055 0.055 0.055 0.05 -
P/RPS 4.10 1.26 0.81 0.44 0.38 0.29 0.26 529.89%
P/EPS -22.74 -9.90 -7.69 -3.74 -3.26 -2.63 -13.15 44.11%
EY -4.40 -10.10 -13.01 -26.76 -30.71 -38.09 -7.60 -30.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 1.79 1.06 0.69 0.69 0.69 0.56 258.21%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 26/02/20 27/11/19 28/08/19 31/05/19 27/02/19 -
Price 0.265 0.265 0.12 0.09 0.05 0.06 0.055 -
P/RPS 4.10 2.67 1.14 0.71 0.34 0.31 0.29 485.63%
P/EPS -22.74 -20.98 -10.85 -6.11 -2.96 -2.86 -14.47 35.20%
EY -4.40 -4.77 -9.22 -16.35 -33.78 -34.92 -6.91 -26.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.79 3.79 1.50 1.13 0.63 0.75 0.61 238.34%

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