[AIZO] YoY TTM Result on 31-Mar-2012 [#1]

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	178,059	189,733	175,764	127,028	120,571	132,563	124,003	7.13%
YoY %	-6.15%	7.95%	38.37%	5.36%	-9.05%	6.90%	-	-
Horiz. %	143.59%	153.01%	141.74%	102.44%	97.23%	106.90%	100.00%	-
PBT	-12,500	-10,857	-6,815	1,169	1,726	-6,808	-9,254	5.89%
YoY %	-15.13%	-59.31%	-682.98%	-32.27%	125.35%	26.43%	-	-
Horiz. %	135.08%	117.32%	73.64%	-12.63%	-18.65%	73.57%	100.00%	-
Tax	2,158	2,394	-192	-325	-489	284	433	35.77%
YoY %	-9.86%	1,346.88%	40.92%	33.54%	-272.18%	-34.41%	-	-
Horiz. %	498.38%	552.89%	-44.34%	-75.06%	-112.93%	65.59%	100.00%	-
NP	-10,342	-8,463	-7,007	844	1,237	-6,524	-8,821	3.07%
YoY %	-22.20%	-20.78%	-930.21%	-31.77%	118.96%	26.04%	-	-
Horiz. %	117.24%	95.94%	79.44%	-9.57%	-14.02%	73.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,702	-8,780	-7,381	766	1,707	-5,989	-8,400	2.78%
YoY %	-10.50%	-18.95%	-1,063.58%	-55.13%	128.50%	28.70%	-	-
Horiz. %	115.50%	104.52%	87.87%	-9.12%	-20.32%	71.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	27.80%	28.33%	-	-	-
YoY %	-	-	-	-1.87%	0.00%	-	-	-
Horiz. %	-	-	-	98.13%	100.00%	-	-	-
Total Cost	188,401	198,196	182,771	126,184	119,334	139,087	132,824	6.88%
YoY %	-4.94%	8.44%	44.84%	5.74%	-14.20%	4.72%	-	-
Horiz. %	141.84%	149.22%	137.60%	95.00%	89.84%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	48,036	47,430	53,765	60,409	61,771	56,696	63,077	-5.05%
YoY %	1.28%	-11.78%	-11.00%	-2.20%	8.95%	-10.12%	-	-
Horiz. %	76.15%	75.19%	85.24%	95.77%	97.93%	89.88%	100.00%	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	48,036	47,430	53,765	60,409	61,771	56,696	63,077	-5.05%
YoY %	1.28%	-11.78%	-11.00%	-2.20%	8.95%	-10.12%	-	-
Horiz. %	76.15%	75.19%	85.24%	95.77%	97.93%	89.88%	100.00%	-
NOSH	318,125	310,000	302,051	305,714	315,000	297,777	301,951	0.99%
YoY %	2.62%	2.63%	-1.20%	-2.95%	5.78%	-1.38%	-	-
Horiz. %	105.36%	102.67%	100.03%	101.25%	104.32%	98.62%	100.00%	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	-5.81%	-4.46%	-3.99%	0.66%	1.03%	-4.92%	-7.11%	-
YoY %	-30.27%	-11.78%	-704.55%	-35.92%	120.93%	30.80%	-	-
Horiz. %	81.72%	62.73%	56.12%	-9.28%	-14.49%	69.20%	100.00%	-
ROE	-20.20%	-18.51%	-13.73%	1.27%	2.76%	-10.56%	-13.32%	-
YoY %	-9.13%	-34.81%	-1,181.10%	-53.99%	126.14%	20.72%	-	-
Horiz. %	151.65%	138.96%	103.08%	-9.53%	-20.72%	79.28%	100.00%	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	55.97	61.20	58.19	41.55	38.28	44.52	41.07	6.07%
YoY %	-8.55%	5.17%	40.05%	8.54%	-14.02%	8.40%	-	-
Horiz. %	136.28%	149.01%	141.68%	101.17%	93.21%	108.40%	100.00%	-
EPS	-3.05	-2.83	-2.44	0.25	0.54	-2.01	-2.78	1.78%
YoY %	-7.77%	-15.98%	-1,076.00%	-53.70%	126.87%	27.70%	-	-
Horiz. %	109.71%	101.80%	87.77%	-8.99%	-19.42%	72.30%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.151	0.153	0.178	0.1976	0.1961	0.1904	0.2089	-5.99%
YoY %	-1.31%	-14.04%	-9.92%	0.76%	2.99%	-8.86%	-	-
Horiz. %	72.28%	73.24%	85.21%	94.59%	93.87%	91.14%	100.00%	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 305,714
RPS	9.59	10.22	9.47	6.84	6.49	7.14	6.68	7.12%
YoY %	-6.16%	7.92%	38.45%	5.39%	-9.10%	6.89%	-	-
Horiz. %	143.56%	152.99%	141.77%	102.40%	97.16%	106.89%	100.00%	-
EPS	-0.52	-0.47	-0.40	0.04	0.09	-0.32	-0.45	2.79%
YoY %	-10.64%	-17.50%	-1,100.00%	-55.56%	128.12%	28.89%	-	-
Horiz. %	115.56%	104.44%	88.89%	-8.89%	-20.00%	71.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0259	0.0255	0.029	0.0325	0.0333	0.0305	0.034	-5.04%
YoY %	1.57%	-12.07%	-10.77%	-2.40%	9.18%	-10.29%	-	-
Horiz. %	76.18%	75.00%	85.29%	95.59%	97.94%	89.71%	100.00%	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	0.15	0.14	0.12	0.16	0.16	0.14	0.15	-
P/RPS	0.27	0.23	0.21	0.39	0.42	0.31	0.37	-5.82%
YoY %	17.39%	9.52%	-46.15%	-7.14%	35.48%	-16.22%	-	-
Horiz. %	72.97%	62.16%	56.76%	105.41%	113.51%	83.78%	100.00%	-
P/EPS	-4.92	-4.94	-4.91	63.86	29.53	-6.96	-5.39	-1.72%
YoY %	0.40%	-0.61%	-107.69%	116.25%	524.28%	-29.13%	-	-
Horiz. %	91.28%	91.65%	91.09%	-1,184.79%	-547.87%	129.13%	100.00%	-
EY	-20.33	-20.23	-20.36	1.57	3.39	-14.37	-18.55	1.75%
YoY %	-0.49%	0.64%	-1,396.82%	-53.69%	123.59%	22.53%	-	-
Horiz. %	109.60%	109.06%	109.76%	-8.46%	-18.27%	77.47%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.99	0.92	0.67	0.81	0.82	0.74	0.72	6.25%
YoY %	7.61%	37.31%	-17.28%	-1.22%	10.81%	2.78%	-	-
Horiz. %	137.50%	127.78%	93.06%	112.50%	113.89%	102.78%	100.00%	-

	30/06/14	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	22/08/14	29/05/14	17/05/13	30/05/12	23/05/11	26/05/10	26/05/09	-
Price	0.145	0.13	0.16	0.14	0.17	0.12	0.15	-
P/RPS	0.26	0.21	0.27	0.34	0.44	0.27	0.37	-6.49%
YoY %	23.81%	-22.22%	-20.59%	-22.73%	62.96%	-27.03%	-	-
Horiz. %	70.27%	56.76%	72.97%	91.89%	118.92%	72.97%	100.00%	-
P/EPS	-4.75	-4.59	-6.55	55.87	31.37	-5.97	-5.39	-2.37%
YoY %	-3.49%	29.92%	-111.72%	78.10%	625.46%	-10.76%	-	-
Horiz. %	88.13%	85.16%	121.52%	-1,036.55%	-582.00%	110.76%	100.00%	-
EY	-21.03	-21.79	-15.27	1.79	3.19	-16.76	-18.55	2.41%
YoY %	3.49%	-42.70%	-953.07%	-43.89%	119.03%	9.65%	-	-
Horiz. %	113.37%	117.47%	82.32%	-9.65%	-17.20%	90.35%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.96	0.85	0.90	0.71	0.87	0.63	0.72	5.63%
YoY %	12.94%	-5.56%	26.76%	-18.39%	38.10%	-12.50%	-	-
Horiz. %	133.33%	118.06%	125.00%	98.61%	120.83%	87.50%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos