[AIZO] YoY Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
11-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 116.94%
YoY- 108.23%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 128,143 124,203 85,391 95,021 87,594 139,580 122,211 0.79%
PBT -6,851 -10,169 -24,347 4,715 -10,186 -12,506 1,018 -
Tax -1,968 -1,290 -845 -4,312 -1,515 -2,204 -1,916 0.44%
NP -8,819 -11,459 -25,192 403 -11,701 -14,710 -898 46.28%
-
NP to SH -6,989 -10,187 -22,159 916 -11,133 -15,329 -2,691 17.22%
-
Tax Rate - - - 91.45% - - 188.21% -
Total Cost 136,962 135,662 110,583 94,618 99,295 154,290 123,109 1.79%
-
Net Worth 75,231 91,354 81,592 93,249 61,704 58,525 73,048 0.49%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 75,231 91,354 81,592 93,249 61,704 58,525 73,048 0.49%
NOSH 1,784,786 1,526,821 1,165,613 1,165,613 921,574 921,574 731,574 16.01%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -6.88% -9.23% -29.50% 0.42% -13.36% -10.54% -0.73% -
ROE -9.29% -11.15% -27.16% 0.98% -18.04% -26.19% -3.68% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 8.52 8.16 7.33 8.15 9.94 19.08 16.73 -10.62%
EPS -0.39 -0.67 -1.90 0.08 -1.26 -2.10 -0.37 0.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.07 0.08 0.07 0.08 0.10 -10.90%
Adjusted Per Share Value based on latest NOSH - 1,165,613
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 6.90 6.69 4.60 5.12 4.72 7.52 6.58 0.79%
EPS -0.38 -0.55 -1.19 0.05 -0.60 -0.83 -0.14 18.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0405 0.0492 0.044 0.0502 0.0332 0.0315 0.0393 0.50%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.15 0.045 0.075 0.18 0.125 0.055 0.105 -
P/RPS 1.76 0.55 1.02 2.21 1.26 0.29 0.63 18.65%
P/EPS -32.29 -6.73 -3.95 229.05 -9.90 -2.62 -28.50 2.10%
EY -3.10 -14.87 -25.35 0.44 -10.10 -38.10 -3.51 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 0.75 1.07 2.25 1.79 0.69 1.05 19.10%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 27/05/22 11/06/21 30/06/20 31/05/19 31/05/18 -
Price 0.135 0.045 0.065 0.19 0.265 0.06 0.09 -
P/RPS 1.59 0.55 0.89 2.33 2.67 0.31 0.54 19.70%
P/EPS -29.06 -6.73 -3.42 241.78 -20.98 -2.86 -24.43 2.93%
EY -3.44 -14.87 -29.25 0.41 -4.77 -34.92 -4.09 -2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 0.75 0.93 2.38 3.79 0.75 0.90 20.07%

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