[AIZO] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 5.41%
YoY- -999.33%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 37,248 16,818 95,021 54,152 25,891 9,619 87,594 -43.42%
PBT -9,070 -4,351 4,715 -2,535 -3,330 -2,877 -10,186 -7.43%
Tax -284 -85 -4,312 -2,128 -1,654 -36 -1,515 -67.21%
NP -9,354 -4,436 403 -4,663 -4,984 -2,913 -11,701 -13.85%
-
NP to SH -7,144 -3,349 916 -4,056 -4,288 -2,530 -11,133 -25.58%
-
Tax Rate - - 91.45% - - - - -
Total Cost 46,602 21,254 94,618 58,815 30,875 12,532 99,295 -39.57%
-
Net Worth 81,592 93,249 93,249 93,249 93,249 74,731 61,704 20.45%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 81,592 93,249 93,249 93,249 93,249 74,731 61,704 20.45%
NOSH 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1,107,674 921,574 16.93%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -25.11% -26.38% 0.42% -8.61% -19.25% -30.28% -13.36% -
ROE -8.76% -3.59% 0.98% -4.35% -4.60% -3.39% -18.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.20 1.44 8.15 4.65 2.22 0.90 9.94 -52.99%
EPS -0.61 -0.29 0.08 -0.35 -0.37 -0.24 -1.26 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.08 0.08 0.08 0.07 0.07 0.00%
Adjusted Per Share Value based on latest NOSH - 1,165,613
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1.94 0.88 4.96 2.82 1.35 0.50 4.57 -43.48%
EPS -0.37 -0.17 0.05 -0.21 -0.22 -0.13 -0.58 -25.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0426 0.0486 0.0486 0.0486 0.0486 0.039 0.0322 20.49%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.115 0.145 0.18 0.19 0.205 0.265 0.125 -
P/RPS 3.60 10.05 2.21 4.09 9.23 29.41 1.26 101.22%
P/EPS -18.76 -50.47 229.05 -54.60 -55.73 -111.82 -9.90 53.07%
EY -5.33 -1.98 0.44 -1.83 -1.79 -0.89 -10.10 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.81 2.25 2.38 2.56 3.79 1.79 -5.66%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/09/21 11/06/21 24/02/21 27/11/20 28/08/20 30/06/20 -
Price 0.10 0.115 0.19 0.19 0.205 0.265 0.265 -
P/RPS 3.13 7.97 2.33 4.09 9.23 29.41 2.67 11.16%
P/EPS -16.32 -40.03 241.78 -54.60 -55.73 -111.82 -20.98 -15.40%
EY -6.13 -2.50 0.41 -1.83 -1.79 -0.89 -4.77 18.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.44 2.38 2.38 2.56 3.79 3.79 -47.75%

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