[AIZO] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 154.35%
YoY- 283.49%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 117,996 304,060 134,336 180,952 128,452 106,360 129,660 -1.77%
PBT -16,448 -1,432 -448 6,480 -1,836 -1,144 476 -
Tax -364 -1,360 -416 0 0 0 0 -
NP -16,812 -2,792 -864 6,480 -1,836 -1,144 476 -
-
NP to SH -16,028 -2,408 -372 4,712 -2,568 -1,008 1,072 -
-
Tax Rate - - - 0.00% - - 0.00% -
Total Cost 134,808 306,852 135,200 174,472 130,288 107,504 129,184 0.81%
-
Net Worth 96,589 47,843 47,430 53,765 60,409 61,771 56,696 10.67%
Dividend
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 96,589 47,843 47,430 53,765 60,409 61,771 56,696 10.67%
NOSH 421,789 316,842 310,000 302,051 305,714 315,000 297,777 6.85%
Ratio Analysis
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -14.25% -0.92% -0.64% 3.58% -1.43% -1.08% 0.37% -
ROE -16.59% -5.03% -0.78% 8.76% -4.25% -1.63% 1.89% -
Per Share
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.98 95.97 43.33 59.91 42.02 33.77 43.54 -8.07%
EPS -3.80 -0.76 -0.12 1.56 -0.84 -0.32 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.229 0.151 0.153 0.178 0.1976 0.1961 0.1904 3.57%
Adjusted Per Share Value based on latest NOSH - 302,051
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 6.15 15.86 7.01 9.44 6.70 5.55 6.76 -1.78%
EPS -0.84 -0.13 -0.02 0.25 -0.13 -0.05 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0504 0.025 0.0247 0.028 0.0315 0.0322 0.0296 10.66%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/15 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.075 0.15 0.14 0.12 0.16 0.16 0.14 -
P/RPS 0.27 0.16 0.32 0.20 0.38 0.47 0.32 -3.18%
P/EPS -1.97 -19.74 -116.67 7.69 -19.05 -50.00 38.89 -
EY -50.67 -5.07 -0.86 13.00 -5.25 -2.00 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.99 0.92 0.67 0.81 0.82 0.74 -14.25%
Price Multiplier on Announcement Date
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 28/08/15 22/08/14 29/05/14 17/05/13 30/05/12 23/05/11 26/05/10 -
Price 0.07 0.145 0.13 0.16 0.14 0.17 0.12 -
P/RPS 0.25 0.15 0.30 0.27 0.33 0.50 0.28 -2.13%
P/EPS -1.84 -19.08 -108.33 10.26 -16.67 -53.13 33.33 -
EY -54.29 -5.24 -0.92 9.75 -6.00 -1.88 3.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.96 0.85 0.90 0.71 0.87 0.63 -12.63%

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