[AIZO] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 100.54%
YoY- 100.71%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 135,950 150,814 163,746 166,511 170,014 178,059 189,733 -19.90%
PBT -4,466 -2,047 1,818 33 -12,918 -12,500 -10,857 -44.65%
Tax -545 -682 -827 0 2,021 2,158 2,394 -
NP -5,011 -2,729 991 33 -10,897 -10,342 -8,463 -29.46%
-
NP to SH -4,248 -2,597 901 53 -9,843 -9,702 -8,780 -38.34%
-
Tax Rate - - 45.49% 0.00% - - - -
Total Cost 140,961 153,543 162,755 166,478 180,911 188,401 198,196 -20.30%
-
Net Worth 92,675 96,589 101,581 100,091 44,514 48,036 47,430 56.22%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 92,675 96,589 101,581 100,091 44,514 48,036 47,430 56.22%
NOSH 657,272 421,789 686,363 662,857 292,857 318,125 310,000 64.96%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -3.69% -1.81% 0.61% 0.02% -6.41% -5.81% -4.46% -
ROE -4.58% -2.69% 0.89% 0.05% -22.11% -20.20% -18.51% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.68 35.76 23.86 25.12 58.05 55.97 61.20 -51.45%
EPS -0.65 -0.62 0.13 0.01 -3.36 -3.05 -2.83 -62.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.229 0.148 0.151 0.152 0.151 0.153 -5.29%
Adjusted Per Share Value based on latest NOSH - 662,857
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.20 7.99 8.68 8.82 9.01 9.43 10.05 -19.91%
EPS -0.23 -0.14 0.05 0.00 -0.52 -0.51 -0.47 -37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0512 0.0538 0.053 0.0236 0.0255 0.0251 56.34%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.075 0.085 0.12 0.145 0.15 0.14 -
P/RPS 0.31 0.21 0.36 0.48 0.25 0.27 0.23 21.99%
P/EPS -10.06 -12.18 64.75 1,500.81 -4.31 -4.92 -4.94 60.59%
EY -9.94 -8.21 1.54 0.07 -23.18 -20.33 -20.23 -37.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.57 0.79 0.95 0.99 0.92 -36.97%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 -
Price 0.07 0.07 0.075 0.085 0.17 0.145 0.13 -
P/RPS 0.34 0.20 0.31 0.34 0.29 0.26 0.21 37.84%
P/EPS -10.83 -11.37 57.13 1,063.07 -5.06 -4.75 -4.59 77.14%
EY -9.23 -8.80 1.75 0.09 -19.77 -21.03 -21.79 -43.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.51 0.56 1.12 0.96 0.85 -29.77%

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