[AIZO] QoQ Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- -25.28%
YoY- -1.96%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 93,420 112,660 139,580 145,073 140,420 134,244 122,211 -16.38%
PBT 868 -2,332 -12,506 -3,350 -1,022 56 1,018 -10.07%
Tax -1,754 -2,772 -2,204 -2,138 -2,630 -2,020 -1,916 -5.71%
NP -886 -5,104 -14,710 -5,489 -3,652 -1,964 -898 -0.89%
-
NP to SH -1,458 -4,884 -15,329 -6,246 -4,986 -3,936 -2,691 -33.51%
-
Tax Rate 202.07% - - - - 3,607.14% 188.21% -
Total Cost 94,306 117,764 154,290 150,562 144,072 136,208 123,109 -16.26%
-
Net Worth 73,725 73,725 58,525 65,841 88,157 83,678 73,048 0.61%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 73,725 73,725 58,525 65,841 88,157 83,678 73,048 0.61%
NOSH 921,574 921,574 921,574 904,074 881,574 881,574 731,574 16.62%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -0.95% -4.53% -10.54% -3.78% -2.60% -1.46% -0.73% -
ROE -1.98% -6.62% -26.19% -9.49% -5.66% -4.70% -3.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.14 12.22 19.08 19.83 15.93 16.04 16.73 -28.35%
EPS -0.16 -0.52 -2.10 -0.85 -0.56 -0.48 -0.37 -42.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.08 0.09 0.10 0.10 0.10 -13.81%
Adjusted Per Share Value based on latest NOSH - 904,074
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.87 5.88 7.28 7.57 7.32 7.00 6.37 -16.37%
EPS -0.08 -0.25 -0.80 -0.33 -0.26 -0.21 -0.14 -31.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0384 0.0384 0.0305 0.0343 0.046 0.0436 0.0381 0.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.055 0.055 0.055 0.05 0.065 0.09 0.105 -
P/RPS 0.54 0.45 0.29 0.25 0.41 0.56 0.63 -9.75%
P/EPS -34.76 -10.38 -2.62 -5.86 -11.49 -19.13 -28.50 14.13%
EY -2.88 -9.64 -38.10 -17.08 -8.70 -5.23 -3.51 -12.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.69 0.69 0.56 0.65 0.90 1.05 -24.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 31/05/19 27/02/19 28/11/18 30/08/18 31/05/18 -
Price 0.09 0.05 0.06 0.055 0.06 0.075 0.09 -
P/RPS 0.89 0.41 0.31 0.28 0.38 0.47 0.54 39.48%
P/EPS -56.89 -9.43 -2.86 -6.44 -10.61 -15.94 -24.43 75.59%
EY -1.76 -10.60 -34.92 -15.52 -9.43 -6.27 -4.09 -42.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.63 0.75 0.61 0.60 0.75 0.90 16.36%

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