[AIZO] QoQ Cumulative Quarter Result on 30-Sep-2013

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013
Profit Trend
QoQ- -28.98%
YoY- 122.69%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 76,015 33,584 201,387 153,898 99,343 45,238 162,821 -39.90%
PBT -358 -112 -9,934 3,143 3,016 1,620 -8,394 -87.86%
Tax -340 -104 2,499 0 0 0 -152 71.28%
NP -698 -216 -7,435 3,143 3,016 1,620 -8,546 -81.26%
-
NP to SH -602 -93 -8,317 1,130 1,591 1,178 -8,670 -83.18%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 76,713 33,800 208,822 150,755 96,327 43,618 171,367 -41.56%
-
Net Worth 47,843 47,430 47,304 55,889 54,634 53,765 52,865 -6.45%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 47,843 47,430 47,304 55,889 54,634 53,765 52,865 -6.45%
NOSH 316,842 310,000 309,179 305,405 300,188 302,051 302,090 3.23%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.92% -0.64% -3.69% 2.04% 3.04% 3.58% -5.25% -
ROE -1.26% -0.20% -17.58% 2.02% 2.91% 2.19% -16.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 23.99 10.83 65.14 50.39 33.09 14.98 53.90 -41.79%
EPS -0.19 -0.03 -2.69 0.37 0.53 0.39 -2.87 -83.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.153 0.153 0.183 0.182 0.178 0.175 -9.39%
Adjusted Per Share Value based on latest NOSH - 314,545
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.96 1.75 10.50 8.03 5.18 2.36 8.49 -39.94%
EPS -0.03 0.00 -0.43 0.06 0.08 0.06 -0.45 -83.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0247 0.0247 0.0291 0.0285 0.028 0.0276 -6.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.15 0.14 0.175 0.165 0.16 0.12 0.11 -
P/RPS 0.63 1.29 0.27 0.33 0.48 0.80 0.20 115.33%
P/EPS -78.95 -466.67 -6.51 44.59 30.19 30.77 -3.83 655.97%
EY -1.27 -0.21 -15.37 2.24 3.31 3.25 -26.09 -86.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 1.14 0.90 0.88 0.67 0.63 35.27%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 29/05/14 21/02/14 21/11/13 23/08/13 17/05/13 27/02/13 -
Price 0.145 0.13 0.20 0.16 0.16 0.16 0.12 -
P/RPS 0.60 1.20 0.31 0.32 0.48 1.07 0.22 95.56%
P/EPS -76.32 -433.33 -7.43 43.24 30.19 41.03 -4.18 597.08%
EY -1.31 -0.23 -13.45 2.31 3.31 2.44 -23.92 -85.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 1.31 0.87 0.88 0.90 0.69 24.70%

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