[AIZO] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -2.99%
YoY- -43.83%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
Revenue 96,683 138,170 115,646 93,586 116,201 166,511 145,474 -5.47%
PBT -9,099 780 -17,618 -12,117 -6,873 33 -3,383 14.61%
Tax -1,711 -2,449 -1,071 -317 -1,022 0 -326 25.67%
NP -10,810 -1,669 -18,689 -12,434 -7,895 33 -3,709 15.88%
-
NP to SH -10,192 -2,781 -20,693 -10,738 -7,466 53 -3,977 13.85%
-
Tax Rate - 313.97% - - - 0.00% - -
Total Cost 107,493 139,839 134,335 106,020 124,096 166,478 149,183 -4.41%
-
Net Worth 73,725 65,841 65,841 85,391 90,289 100,091 56,184 3.81%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
Net Worth 73,725 65,841 65,841 85,391 90,289 100,091 56,184 3.81%
NOSH 921,574 904,074 731,574 672,371 659,047 662,857 302,068 16.62%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
NP Margin -11.18% -1.21% -16.16% -13.29% -6.79% 0.02% -2.55% -
ROE -13.82% -4.22% -31.43% -12.58% -8.27% 0.05% -7.08% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
RPS 10.49 18.89 15.81 13.92 17.63 25.12 48.16 -18.94%
EPS -1.11 -0.38 -2.83 -1.60 -1.13 0.01 -1.32 -2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.09 0.127 0.137 0.151 0.186 -10.97%
Adjusted Per Share Value based on latest NOSH - 695,094
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
RPS 5.12 7.32 6.13 4.96 6.16 8.82 7.71 -5.48%
EPS -0.54 -0.15 -1.10 -0.57 -0.40 0.00 -0.21 13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0391 0.0349 0.0349 0.0452 0.0478 0.053 0.0298 3.81%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 28/09/12 -
Price 0.085 0.05 0.135 0.09 0.065 0.12 0.13 -
P/RPS 0.81 0.26 0.85 0.65 0.37 0.48 0.27 16.34%
P/EPS -7.69 -13.15 -4.77 -5.64 -5.74 1,500.81 -9.87 -3.38%
EY -13.01 -7.60 -20.95 -17.74 -17.43 0.07 -10.13 3.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.56 1.50 0.71 0.47 0.79 0.70 5.88%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 30/09/12 CAGR
Date 26/02/20 27/02/19 27/02/18 28/02/17 29/02/16 26/02/15 22/11/12 -
Price 0.12 0.055 0.12 0.105 0.075 0.085 0.13 -
P/RPS 1.14 0.29 0.76 0.75 0.43 0.34 0.27 21.96%
P/EPS -10.85 -14.47 -4.24 -6.57 -6.62 1,063.07 -9.87 1.31%
EY -9.22 -6.91 -23.57 -15.21 -15.10 0.09 -10.13 -1.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.61 1.33 0.83 0.55 0.56 0.70 11.07%

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