[AIZO] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 116.88%
YoY- 100.81%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Revenue 92,846 68,687 85,382 166,510 114,036 90,067 93,225 -0.05%
PBT -2,275 -8,784 -8,546 34 -4,680 45 -589 20.46%
Tax -1,071 0 -91 0 -1 0 18 -
NP -3,346 -8,784 -8,637 34 -4,681 45 -571 27.58%
-
NP to SH -4,595 -8,472 -8,221 67 -4,981 152 107 -
-
Tax Rate - - - 0.00% - 0.00% - -
Total Cost 96,192 77,471 94,019 166,476 118,717 90,022 93,796 0.34%
-
Net Worth 65,841 85,391 90,828 101,169 56,149 60,040 50,771 3.64%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 65,841 85,391 90,828 101,169 56,149 60,040 50,771 3.64%
NOSH 731,574 695,094 662,983 670,000 301,878 303,999 267,500 14.86%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -3.60% -12.79% -10.12% 0.02% -4.10% 0.05% -0.61% -
ROE -6.98% -9.92% -9.05% 0.07% -8.87% 0.25% 0.21% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.69 10.22 12.88 24.85 37.78 29.63 34.85 -12.99%
EPS -0.63 -1.25 -1.24 0.01 -1.65 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.127 0.137 0.151 0.186 0.1975 0.1898 -9.77%
Adjusted Per Share Value based on latest NOSH - 662,857
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
RPS 4.92 3.64 4.52 8.82 6.04 4.77 4.94 -0.05%
EPS -0.24 -0.45 -0.44 0.00 -0.26 0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0349 0.0452 0.0481 0.0536 0.0297 0.0318 0.0269 3.65%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 30/09/10 -
Price 0.135 0.09 0.065 0.12 0.13 0.16 0.18 -
P/RPS 1.06 0.88 0.50 0.48 0.34 0.54 0.52 10.31%
P/EPS -21.49 -7.14 -5.24 1,200.00 -7.88 320.00 450.00 -
EY -4.65 -14.00 -19.08 0.08 -12.69 0.31 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.71 0.47 0.79 0.70 0.81 0.95 6.49%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/18 28/02/17 29/02/16 26/02/15 22/11/12 14/11/11 18/11/10 -
Price 0.12 0.105 0.075 0.085 0.13 0.16 0.14 -
P/RPS 0.95 1.03 0.58 0.34 0.34 0.54 0.40 12.65%
P/EPS -19.11 -8.33 -6.05 850.00 -7.88 320.00 350.00 -
EY -5.23 -12.00 -16.53 0.12 -12.69 0.31 0.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.83 0.55 0.56 0.70 0.81 0.74 8.41%

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