[AIZO] QoQ TTM Result on 31-Dec-2015 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -75.75%
YoY- -14186.79%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 95,670 103,919 110,281 116,201 135,950 150,814 163,746 -30.04%
PBT -11,608 -11,354 -11,879 -6,873 -4,466 -2,047 1,818 -
Tax -317 -317 -408 -1,022 -545 -682 -827 -47.13%
NP -11,925 -11,671 -12,287 -7,895 -5,011 -2,729 991 -
-
NP to SH -10,426 -10,090 -10,487 -7,466 -4,248 -2,597 901 -
-
Tax Rate - - - - - - 45.49% -
Total Cost 107,595 115,590 122,568 124,096 140,961 153,543 162,755 -24.05%
-
Net Worth 87,545 84,901 54,551 90,289 92,675 96,589 101,581 -9.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 87,545 84,901 54,551 90,289 92,675 96,589 101,581 -9.41%
NOSH 694,809 668,518 419,629 659,047 657,272 421,789 686,363 0.81%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -12.46% -11.23% -11.14% -6.79% -3.69% -1.81% 0.61% -
ROE -11.91% -11.88% -19.22% -8.27% -4.58% -2.69% 0.89% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 13.77 15.54 26.28 17.63 20.68 35.76 23.86 -30.61%
EPS -1.50 -1.51 -2.50 -1.13 -0.65 -0.62 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.127 0.13 0.137 0.141 0.229 0.148 -10.14%
Adjusted Per Share Value based on latest NOSH - 659,047
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 4.99 5.42 5.75 6.06 7.09 7.87 8.54 -30.03%
EPS -0.54 -0.53 -0.55 -0.39 -0.22 -0.14 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0443 0.0284 0.0471 0.0483 0.0504 0.053 -9.38%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.08 0.09 0.09 0.065 0.065 0.075 0.085 -
P/RPS 0.58 0.58 0.34 0.37 0.31 0.21 0.36 37.31%
P/EPS -5.33 -5.96 -3.60 -5.74 -10.06 -12.18 64.75 -
EY -18.76 -16.77 -27.77 -17.43 -9.94 -8.21 1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.71 0.69 0.47 0.46 0.33 0.57 6.88%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 29/02/16 26/11/15 28/08/15 29/05/15 -
Price 0.085 0.085 0.09 0.075 0.07 0.07 0.075 -
P/RPS 0.62 0.55 0.34 0.43 0.34 0.20 0.31 58.53%
P/EPS -5.66 -5.63 -3.60 -6.62 -10.83 -11.37 57.13 -
EY -17.65 -17.76 -27.77 -15.10 -9.23 -8.80 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.67 0.69 0.55 0.50 0.31 0.51 19.89%

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