[AIZO] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 56.08%
YoY- 89.51%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 145,073 140,420 134,244 122,211 123,794 120,920 110,316 19.97%
PBT -3,350 -1,022 56 1,018 -3,033 -4,762 -6,032 -32.36%
Tax -2,138 -2,630 -2,020 -1,916 -1,428 -628 -168 442.56%
NP -5,489 -3,652 -1,964 -898 -4,461 -5,390 -6,200 -7.77%
-
NP to SH -6,246 -4,986 -3,936 -2,691 -6,126 -6,954 -6,696 -4.51%
-
Tax Rate - - 3,607.14% 188.21% - - - -
Total Cost 150,562 144,072 136,208 123,109 128,255 126,310 116,516 18.58%
-
Net Worth 65,841 88,157 83,678 73,048 65,841 65,841 73,157 -6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 65,841 88,157 83,678 73,048 65,841 65,841 73,157 -6.76%
NOSH 904,074 881,574 881,574 731,574 731,574 731,574 731,574 15.11%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -3.78% -2.60% -1.46% -0.73% -3.60% -4.46% -5.62% -
ROE -9.49% -5.66% -4.70% -3.68% -9.31% -10.56% -9.15% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.83 15.93 16.04 16.73 16.92 16.53 15.08 19.96%
EPS -0.85 -0.56 -0.48 -0.37 -0.84 -0.96 -0.92 -5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.10 0.09 0.09 0.10 -6.76%
Adjusted Per Share Value based on latest NOSH - 731,574
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.57 7.32 7.00 6.37 6.46 6.31 5.75 20.06%
EPS -0.33 -0.26 -0.21 -0.14 -0.32 -0.36 -0.35 -3.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0343 0.046 0.0436 0.0381 0.0343 0.0343 0.0382 -6.90%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.05 0.065 0.09 0.105 0.135 0.15 0.13 -
P/RPS 0.25 0.41 0.56 0.63 0.80 0.91 0.86 -56.01%
P/EPS -5.86 -11.49 -19.13 -28.50 -16.12 -15.78 -14.20 -44.48%
EY -17.08 -8.70 -5.23 -3.51 -6.20 -6.34 -7.04 80.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.90 1.05 1.50 1.67 1.30 -42.87%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 30/08/18 31/05/18 27/02/18 23/11/17 29/08/17 -
Price 0.055 0.06 0.075 0.09 0.12 0.135 0.145 -
P/RPS 0.28 0.38 0.47 0.54 0.71 0.82 0.96 -55.92%
P/EPS -6.44 -10.61 -15.94 -24.43 -14.33 -14.20 -15.84 -45.02%
EY -15.52 -9.43 -6.27 -4.09 -6.98 -7.04 -6.31 81.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.75 0.90 1.33 1.50 1.45 -43.76%

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