[AIZO] YoY Cumulative 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- 113.59%
YoY- 283.49%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 29,499 76,015 33,584 45,238 32,113 26,590 32,415 -1.77%
PBT -4,112 -358 -112 1,620 -459 -286 119 -
Tax -91 -340 -104 0 0 0 0 -
NP -4,203 -698 -216 1,620 -459 -286 119 -
-
NP to SH -4,007 -602 -93 1,178 -642 -252 268 -
-
Tax Rate - - - 0.00% - - 0.00% -
Total Cost 33,702 76,713 33,800 43,618 32,572 26,876 32,296 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 -4.15% -1.26% -0.20% 2.19% -1.06% -0.41% 0.47% -
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 6.99 23.99 10.83 14.98 10.50 8.44 10.89 -8.09%
EPS -0.95 -0.19 -0.03 0.39 -0.21 -0.08 0.09 -
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 1.59 4.09 1.81 2.44 1.73 1.43 1.75 -1.80%
EPS -0.22 -0.03 -0.01 0.06 -0.03 -0.01 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0258 0.0255 0.029 0.0325 0.0333 0.0305 10.69%
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 1.07 0.63 1.29 0.80 1.52 1.90 1.29 -3.49%
P/EPS -7.89 -78.95 -466.67 30.77 -76.19 -200.00 155.56 -
EY -12.67 -1.27 -0.21 3.25 -1.31 -0.50 0.64 -
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 1.00 0.60 1.20 1.07 1.33 2.01 1.10 -1.79%
P/EPS -7.37 -76.32 -433.33 41.03 -66.67 -212.50 133.33 -
EY -13.57 -1.31 -0.23 2.44 -1.50 -0.47 0.75 -
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