[AIZO] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -2100.0%
YoY- 86.8%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 132,930 99,134 106,405 68,327 116,080 131,961 105,413 3.93%
PBT -7,358 -18,418 -1,025 -14,661 -11,560 2,888 -20,765 -15.87%
Tax -2,424 -488 -2,942 -1,581 -1,766 -2,917 -314 40.56%
NP -9,782 -18,906 -3,967 -16,242 -13,326 -29 -21,079 -12.00%
-
NP to SH -8,454 -17,668 -1,940 -14,692 -13,564 -1,707 -22,655 -15.14%
-
Tax Rate - - - - - 101.00% - -
Total Cost 142,712 118,040 110,372 84,569 129,406 131,990 126,492 2.03%
-
Net Worth 91,609 83,188 81,592 93,249 73,725 88,157 65,841 5.65%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 91,609 83,188 81,592 93,249 73,725 88,157 65,841 5.65%
NOSH 1,529,182 1,188,413 1,165,613 1,165,613 921,574 881,574 731,574 13.06%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -7.36% -19.07% -3.73% -23.77% -11.48% -0.02% -20.00% -
ROE -9.23% -21.24% -2.38% -15.76% -18.40% -1.94% -34.41% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.71 8.34 9.13 5.86 12.60 14.97 14.41 -8.04%
EPS -0.55 -1.49 -0.17 -1.26 -1.47 -0.19 -3.10 -25.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.07 0.07 0.08 0.08 0.10 0.09 -6.53%
Adjusted Per Share Value based on latest NOSH - 1,165,613
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.16 5.34 5.73 3.68 6.25 7.11 5.68 3.93%
EPS -0.46 -0.95 -0.10 -0.79 -0.73 -0.09 -1.22 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0493 0.0448 0.044 0.0502 0.0397 0.0475 0.0355 5.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.05 0.03 0.115 0.205 0.055 0.065 0.15 -
P/RPS 0.57 0.36 1.26 3.50 0.44 0.43 1.04 -9.53%
P/EPS -9.03 -2.02 -69.10 -16.26 -3.74 -33.57 -4.84 10.94%
EY -11.07 -49.56 -1.45 -6.15 -26.76 -2.98 -20.64 -9.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.43 1.64 2.56 0.69 0.65 1.67 -10.99%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 24/11/22 29/11/21 27/11/20 27/11/19 28/11/18 23/11/17 -
Price 0.05 0.045 0.10 0.205 0.09 0.06 0.135 -
P/RPS 0.57 0.54 1.10 3.50 0.71 0.40 0.94 -7.99%
P/EPS -9.03 -3.03 -60.08 -16.26 -6.11 -30.99 -4.36 12.89%
EY -11.07 -33.04 -1.66 -6.15 -16.35 -3.23 -22.94 -11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 1.43 2.56 1.13 0.60 1.50 -9.38%

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