[AIZO] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -107.71%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 25,891 46,710 70,210 60,460 46,534 61,145 122,525 -22.80%
PBT -3,330 434 -511 -2,381 -5,743 -6,014 159 -
Tax -1,654 -877 -1,315 -314 0 -91 -477 23.00%
NP -4,984 -443 -1,826 -2,695 -5,743 -6,105 -318 58.12%
-
NP to SH -4,288 -729 -2,493 -3,477 -5,018 -5,453 -397 48.62%
-
Tax Rate - 202.07% - - - - 300.00% -
Total Cost 30,875 47,153 72,036 63,155 52,277 67,250 122,843 -20.54%
-
Net Worth 93,249 73,725 88,157 65,841 87,545 93,765 46,418 12.31%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 93,249 73,725 88,157 65,841 87,545 93,765 46,418 12.31%
NOSH 1,165,613 921,574 881,574 731,574 695,094 665,000 305,384 24.98%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -19.25% -0.95% -2.60% -4.46% -12.34% -9.98% -0.26% -
ROE -4.60% -0.99% -2.83% -5.28% -5.73% -5.82% -0.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.22 5.07 7.96 8.26 6.70 9.19 40.12 -38.24%
EPS -0.37 -0.08 -0.28 -0.48 -0.72 -0.82 -0.13 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.10 0.09 0.126 0.141 0.152 -10.13%
Adjusted Per Share Value based on latest NOSH - 731,574
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 1.39 2.52 3.78 3.26 2.51 3.29 6.60 -22.84%
EPS -0.23 -0.04 -0.13 -0.19 -0.27 -0.29 -0.02 50.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0397 0.0475 0.0355 0.0472 0.0505 0.025 12.30%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.205 0.055 0.065 0.15 0.08 0.065 0.145 -
P/RPS 9.23 1.09 0.82 1.82 1.19 0.71 0.36 71.63%
P/EPS -55.73 -69.53 -22.99 -31.56 -11.08 -7.93 -111.54 -10.91%
EY -1.79 -1.44 -4.35 -3.17 -9.03 -12.62 -0.90 12.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 0.69 0.65 1.67 0.63 0.46 0.95 17.94%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 27/11/19 28/11/18 23/11/17 30/11/16 26/11/15 20/11/14 -
Price 0.205 0.09 0.06 0.135 0.085 0.07 0.17 -
P/RPS 9.23 1.78 0.75 1.63 1.27 0.76 0.42 67.28%
P/EPS -55.73 -113.77 -21.22 -28.40 -11.77 -8.54 -130.77 -13.23%
EY -1.79 -0.88 -4.71 -3.52 -8.50 -11.71 -0.76 15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.13 0.60 1.50 0.67 0.50 1.12 14.75%

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