[AIZO] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 52.51%
YoY- -26.08%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 95,670 135,950 170,014 190,715 134,247 120,555 135,302 -5.38%
PBT -11,608 -4,466 -12,918 -2,061 -2,245 1,382 -3,769 19.69%
Tax -317 -545 2,021 -192 -330 -484 284 -
NP -11,925 -5,011 -10,897 -2,253 -2,575 898 -3,485 21.72%
-
NP to SH -10,426 -4,248 -9,843 -3,505 -2,780 1,280 -2,889 22.76%
-
Tax Rate - - - - - 35.02% - -
Total Cost 107,595 140,961 180,911 192,968 136,822 119,657 138,787 -3.98%
-
Net Worth 87,545 92,675 44,514 53,689 57,412 54,337 57,630 6.90%
Dividend
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 87,545 92,675 44,514 53,689 57,412 54,337 57,630 6.90%
NOSH 694,809 657,272 292,857 294,999 303,771 276,666 299,999 14.36%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -12.46% -3.69% -6.41% -1.18% -1.92% 0.74% -2.58% -
ROE -11.91% -4.58% -22.11% -6.53% -4.84% 2.36% -5.01% -
Per Share
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 13.77 20.68 58.05 64.65 44.19 43.57 45.10 -17.27%
EPS -1.50 -0.65 -3.36 -1.19 -0.92 0.46 -0.96 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.126 0.141 0.152 0.182 0.189 0.1964 0.1921 -6.51%
Adjusted Per Share Value based on latest NOSH - 294,999
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.99 7.09 8.87 9.95 7.00 6.29 7.06 -5.39%
EPS -0.54 -0.22 -0.51 -0.18 -0.14 0.07 -0.15 22.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0457 0.0483 0.0232 0.028 0.0299 0.0283 0.0301 6.90%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.08 0.065 0.145 0.16 0.14 0.19 0.12 -
P/RPS 0.58 0.31 0.25 0.25 0.32 0.44 0.27 12.99%
P/EPS -5.33 -10.06 -4.31 -13.47 -15.30 41.07 -12.46 -12.68%
EY -18.76 -9.94 -23.18 -7.43 -6.54 2.44 -8.03 14.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.46 0.95 0.88 0.74 0.97 0.62 0.25%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/11/16 26/11/15 20/11/14 23/08/13 30/08/12 25/08/11 17/08/10 -
Price 0.085 0.07 0.17 0.16 0.14 0.16 0.13 -
P/RPS 0.62 0.34 0.29 0.25 0.32 0.37 0.29 12.91%
P/EPS -5.66 -10.83 -5.06 -13.47 -15.30 34.58 -13.50 -12.96%
EY -17.65 -9.23 -19.77 -7.43 -6.54 2.89 -7.41 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 1.12 0.88 0.74 0.81 0.68 -0.23%

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