[AIZO] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
17-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 154.35%
YoY- 283.49%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 201,387 230,847 198,686 180,952 162,821 152,048 142,534 25.83%
PBT -9,934 4,714 6,032 6,480 -8,394 -6,240 -7,634 19.13%
Tax 2,499 0 0 0 -152 -1 0 -
NP -7,435 4,714 6,032 6,480 -8,546 -6,241 -7,634 -1.74%
-
NP to SH -8,317 1,695 3,182 4,712 -8,670 -6,641 -8,210 0.86%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 208,822 226,132 192,654 174,472 171,367 158,289 150,168 24.51%
-
Net Worth 47,304 55,889 54,634 53,765 52,865 56,149 57,047 -11.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 47,304 55,889 54,634 53,765 52,865 56,149 57,047 -11.70%
NOSH 309,179 305,405 300,188 302,051 302,090 301,878 301,838 1.61%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.69% 2.04% 3.04% 3.58% -5.25% -4.10% -5.36% -
ROE -17.58% 3.03% 5.82% 8.76% -16.40% -11.83% -14.39% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 65.14 75.59 66.19 59.91 53.90 50.37 47.22 23.84%
EPS -2.69 0.56 1.06 1.56 -2.87 -2.20 -2.72 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.153 0.183 0.182 0.178 0.175 0.186 0.189 -13.10%
Adjusted Per Share Value based on latest NOSH - 302,051
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.50 12.04 10.36 9.44 8.49 7.93 7.43 25.85%
EPS -0.43 0.09 0.17 0.25 -0.45 -0.35 -0.43 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0247 0.0291 0.0285 0.028 0.0276 0.0293 0.0298 -11.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.175 0.165 0.16 0.12 0.11 0.13 0.14 -
P/RPS 0.27 0.22 0.24 0.20 0.20 0.26 0.30 -6.76%
P/EPS -6.51 29.73 15.09 7.69 -3.83 -5.91 -5.15 16.85%
EY -15.37 3.36 6.62 13.00 -26.09 -16.92 -19.43 -14.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.90 0.88 0.67 0.63 0.70 0.74 33.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 21/11/13 23/08/13 17/05/13 27/02/13 22/11/12 30/08/12 -
Price 0.20 0.16 0.16 0.16 0.12 0.13 0.14 -
P/RPS 0.31 0.21 0.24 0.27 0.22 0.26 0.30 2.20%
P/EPS -7.43 28.83 15.09 10.26 -4.18 -5.91 -5.15 27.59%
EY -13.45 3.47 6.62 9.75 -23.92 -16.92 -19.43 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.87 0.88 0.90 0.69 0.70 0.74 46.18%

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