[AIZO] YoY Quarter Result on 31-Dec-2017 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 37.99%
YoY- 63.7%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 28,261 19,198 38,595 32,386 22,153 24,237 43,986 -7.10%
PBT 795 459 -2,002 106 -3,041 -2,532 -125 -
Tax -474 -234 -289 -757 0 0 477 -
NP 321 225 -2,291 -651 -3,041 -2,532 352 -1.52%
-
NP to SH 232 1,180 -2,192 -1,118 -3,080 -2,768 464 -10.90%
-
Tax Rate 59.62% 50.98% - 714.15% - - - -
Total Cost 27,940 18,973 40,886 33,037 25,194 26,769 43,634 -7.15%
-
Net Worth 93,249 73,725 65,841 65,841 85,391 90,289 100,091 -1.17%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 93,249 73,725 65,841 65,841 85,391 90,289 100,091 -1.17%
NOSH 1,165,613 921,574 904,074 731,574 695,094 659,047 662,857 9.85%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.14% 1.17% -5.94% -2.01% -13.73% -10.45% 0.80% -
ROE 0.25% 1.60% -3.33% -1.70% -3.61% -3.07% 0.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.42 2.08 5.28 4.43 3.29 3.68 6.64 -15.47%
EPS 0.02 0.13 -0.30 -0.15 -0.46 -0.42 0.07 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.09 0.09 0.127 0.137 0.151 -10.03%
Adjusted Per Share Value based on latest NOSH - 731,574
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 1.52 1.03 2.08 1.74 1.19 1.31 2.37 -7.12%
EPS 0.01 0.06 -0.12 -0.06 -0.17 -0.15 0.02 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0502 0.0397 0.0355 0.0355 0.046 0.0486 0.0539 -1.17%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.19 0.085 0.05 0.135 0.09 0.065 0.12 -
P/RPS 7.84 4.08 0.95 3.05 2.73 1.77 1.81 27.64%
P/EPS 954.60 66.38 -16.69 -88.34 -19.65 -15.48 171.43 33.09%
EY 0.10 1.51 -5.99 -1.13 -5.09 -6.46 0.58 -25.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.06 0.56 1.50 0.71 0.47 0.79 20.15%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 -
Price 0.19 0.12 0.055 0.12 0.105 0.075 0.085 -
P/RPS 7.84 5.76 1.04 2.71 3.19 2.04 1.28 35.22%
P/EPS 954.60 93.72 -18.36 -78.52 -22.92 -17.86 121.43 40.96%
EY 0.10 1.07 -5.45 -1.27 -4.36 -5.60 0.82 -29.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.38 1.50 0.61 1.33 0.83 0.55 0.56 27.24%

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