[AIZO] QoQ Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 116.88%
YoY- 100.81%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 61,145 29,499 206,870 166,510 122,525 76,015 33,584 49.04%
PBT -6,014 -4,112 1,339 34 159 -358 -112 1319.85%
Tax -91 -91 -786 0 -477 -340 -104 -8.50%
NP -6,105 -4,203 553 34 -318 -698 -216 825.98%
-
NP to SH -5,453 -4,007 643 67 -397 -602 -93 1405.54%
-
Tax Rate - - 58.70% 0.00% 300.00% - - -
Total Cost 67,250 33,702 206,317 166,476 122,843 76,713 33,800 58.12%
-
Net Worth 93,765 96,589 101,581 101,169 46,418 47,843 47,430 57.45%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 93,765 96,589 101,581 101,169 46,418 47,843 47,430 57.45%
NOSH 665,000 421,789 686,363 670,000 305,384 316,842 310,000 66.25%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -9.98% -14.25% 0.27% 0.02% -0.26% -0.92% -0.64% -
ROE -5.82% -4.15% 0.63% 0.07% -0.86% -1.26% -0.20% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 9.19 6.99 30.14 24.85 40.12 23.99 10.83 -10.36%
EPS -0.82 -0.95 0.09 0.01 -0.13 -0.19 -0.03 805.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.141 0.229 0.148 0.151 0.152 0.151 0.153 -5.29%
Adjusted Per Share Value based on latest NOSH - 662,857
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.19 1.54 10.79 8.68 6.39 3.96 1.75 49.16%
EPS -0.28 -0.21 0.03 0.00 -0.02 -0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0489 0.0504 0.053 0.0528 0.0242 0.025 0.0247 57.60%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.065 0.075 0.085 0.12 0.145 0.15 0.14 -
P/RPS 0.71 1.07 0.28 0.48 0.36 0.63 1.29 -32.81%
P/EPS -7.93 -7.89 90.73 1,200.00 -111.54 -78.95 -466.67 -93.37%
EY -12.62 -12.67 1.10 0.08 -0.90 -1.27 -0.21 1430.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.33 0.57 0.79 0.95 0.99 0.92 -36.97%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 29/05/15 26/02/15 20/11/14 22/08/14 29/05/14 -
Price 0.07 0.07 0.075 0.085 0.17 0.145 0.13 -
P/RPS 0.76 1.00 0.25 0.34 0.42 0.60 1.20 -26.23%
P/EPS -8.54 -7.37 80.06 850.00 -130.77 -76.32 -433.33 -92.68%
EY -11.71 -13.57 1.25 0.12 -0.76 -1.31 -0.23 1270.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.51 0.56 1.12 0.96 0.85 -29.77%

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