[AIZO] QoQ Annualized Quarter Result on 31-Dec-2013

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013
Profit Trend
QoQ- -590.68%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 245,050 304,060 134,336 201,387 230,847 198,686 180,952 22.38%
PBT 318 -1,432 -448 -9,934 4,714 6,032 6,480 -86.57%
Tax -954 -1,360 -416 2,499 0 0 0 -
NP -636 -2,792 -864 -7,435 4,714 6,032 6,480 -
-
NP to SH -762 -2,408 -372 -8,317 1,695 3,182 4,712 -
-
Tax Rate 300.00% - - - 0.00% 0.00% 0.00% -
Total Cost 245,686 306,852 135,200 208,822 226,132 192,654 174,472 25.60%
-
Net Worth 46,418 47,843 47,430 47,304 55,889 54,634 53,765 -9.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 46,418 47,843 47,430 47,304 55,889 54,634 53,765 -9.32%
NOSH 305,384 316,842 310,000 309,179 305,405 300,188 302,051 0.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.26% -0.92% -0.64% -3.69% 2.04% 3.04% 3.58% -
ROE -1.64% -5.03% -0.78% -17.58% 3.03% 5.82% 8.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 80.24 95.97 43.33 65.14 75.59 66.19 59.91 21.48%
EPS -0.26 -0.76 -0.12 -2.69 0.56 1.06 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.151 0.153 0.153 0.183 0.182 0.178 -9.98%
Adjusted Per Share Value based on latest NOSH - 309,703
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.78 15.86 7.01 10.50 12.04 10.36 9.44 22.35%
EPS -0.04 -0.13 -0.02 -0.43 0.09 0.17 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.025 0.0247 0.0247 0.0291 0.0285 0.028 -9.25%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.145 0.15 0.14 0.175 0.165 0.16 0.12 -
P/RPS 0.18 0.16 0.32 0.27 0.22 0.24 0.20 -6.77%
P/EPS -58.11 -19.74 -116.67 -6.51 29.73 15.09 7.69 -
EY -1.72 -5.07 -0.86 -15.37 3.36 6.62 13.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.99 0.92 1.14 0.90 0.88 0.67 26.18%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 29/05/14 21/02/14 21/11/13 23/08/13 17/05/13 -
Price 0.17 0.145 0.13 0.20 0.16 0.16 0.16 -
P/RPS 0.21 0.15 0.30 0.31 0.21 0.24 0.27 -15.41%
P/EPS -68.13 -19.08 -108.33 -7.43 28.83 15.09 10.26 -
EY -1.47 -5.24 -0.92 -13.45 3.47 6.62 9.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.96 0.85 1.31 0.87 0.88 0.90 15.68%

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