[AIZO] YoY Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 11.9%
YoY- 45.76%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 72,202 87,877 145,073 123,794 91,582 113,842 222,013 -17.05%
PBT -3,380 1,190 -3,350 -3,033 -11,712 -11,394 45 -
Tax -2,837 -1,481 -2,138 -1,428 0 -121 0 -
NP -6,217 -290 -5,489 -4,461 -11,712 -11,516 45 -
-
NP to SH -5,408 601 -6,246 -6,126 -11,296 -10,961 92 -
-
Tax Rate - 124.45% - - - - 0.00% -
Total Cost 78,419 88,167 150,562 128,255 103,294 125,358 221,968 -15.90%
-
Net Worth 93,249 73,725 65,841 65,841 85,391 90,828 101,168 -1.34%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 93,249 73,725 65,841 65,841 85,391 90,828 101,168 -1.34%
NOSH 1,165,613 921,574 904,074 731,574 695,094 662,983 669,991 9.65%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -8.61% -0.33% -3.78% -3.60% -12.79% -10.12% 0.02% -
ROE -5.80% 0.82% -9.49% -9.31% -13.23% -12.07% 0.09% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 6.19 9.54 19.83 16.92 13.62 17.17 33.14 -24.37%
EPS -0.47 0.07 -0.85 -0.84 -1.67 -1.65 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.127 0.137 0.151 -10.03%
Adjusted Per Share Value based on latest NOSH - 731,574
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.83 4.66 7.69 6.56 4.85 6.03 11.76 -17.03%
EPS -0.29 0.03 -0.33 -0.32 -0.60 -0.58 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0494 0.0391 0.0349 0.0349 0.0452 0.0481 0.0536 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.19 0.085 0.05 0.135 0.09 0.065 0.12 -
P/RPS 3.07 0.89 0.25 0.80 0.66 0.38 0.36 42.88%
P/EPS -40.95 130.27 -5.86 -16.12 -5.36 -3.93 873.90 -
EY -2.44 0.77 -17.08 -6.20 -18.67 -25.44 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.06 0.56 1.50 0.71 0.47 0.79 20.15%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.19 0.12 0.055 0.12 0.105 0.075 0.085 -
P/RPS 3.07 1.26 0.28 0.71 0.77 0.44 0.26 50.84%
P/EPS -40.95 183.91 -6.44 -14.33 -6.25 -4.54 619.01 -
EY -2.44 0.54 -15.52 -6.98 -16.00 -22.04 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.50 0.61 1.33 0.83 0.55 0.56 27.24%

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