[AIZO] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -138.96%
YoY- -144.67%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 115,646 105,413 95,929 95,018 93,586 95,670 103,919 7.36%
PBT -17,618 -20,765 -22,048 -25,409 -12,117 -11,608 -11,354 33.92%
Tax -1,071 -314 -42 -371 -317 -317 -317 124.65%
NP -18,689 -21,079 -22,090 -25,780 -12,434 -11,925 -11,671 36.75%
-
NP to SH -20,693 -22,655 -22,260 -25,659 -10,738 -10,426 -10,090 61.20%
-
Tax Rate - - - - - - - -
Total Cost 134,335 126,492 118,019 120,798 106,020 107,595 115,590 10.50%
-
Net Worth 65,841 65,841 73,157 69,090 85,391 87,545 84,901 -15.55%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 65,841 65,841 73,157 69,090 85,391 87,545 84,901 -15.55%
NOSH 731,574 731,574 731,574 690,901 672,371 694,809 668,518 6.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -16.16% -20.00% -23.03% -27.13% -13.29% -12.46% -11.23% -
ROE -31.43% -34.41% -30.43% -37.14% -12.58% -11.91% -11.88% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 15.81 14.41 13.11 13.75 13.92 13.77 15.54 1.15%
EPS -2.83 -3.10 -3.04 -3.71 -1.60 -1.50 -1.51 51.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.10 0.10 0.127 0.126 0.127 -20.46%
Adjusted Per Share Value based on latest NOSH - 690,901
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.23 5.68 5.17 5.12 5.04 5.15 5.60 7.34%
EPS -1.11 -1.22 -1.20 -1.38 -0.58 -0.56 -0.54 61.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0355 0.0355 0.0394 0.0372 0.046 0.0472 0.0457 -15.45%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.135 0.15 0.13 0.135 0.09 0.08 0.09 -
P/RPS 0.85 1.04 0.99 0.98 0.65 0.58 0.58 28.93%
P/EPS -4.77 -4.84 -4.27 -3.64 -5.64 -5.33 -5.96 -13.76%
EY -20.95 -20.64 -23.41 -27.51 -17.74 -18.76 -16.77 15.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.67 1.30 1.35 0.71 0.63 0.71 64.42%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.12 0.135 0.145 0.125 0.105 0.085 0.085 -
P/RPS 0.76 0.94 1.11 0.91 0.75 0.62 0.55 23.98%
P/EPS -4.24 -4.36 -4.77 -3.37 -6.57 -5.66 -5.63 -17.18%
EY -23.57 -22.94 -20.98 -29.71 -15.21 -17.65 -17.76 20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.50 1.45 1.25 0.83 0.67 0.67 57.75%

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