[AIZO] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 37.99%
YoY- 63.7%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 36,649 33,561 29,365 32,386 32,881 27,579 26,331 24.63%
PBT -525 14 3,293 106 -873 -1,508 -16,625 -89.98%
Tax -810 -505 -845 -757 -272 -42 -371 68.21%
NP -1,335 -491 2,448 -651 -1,145 -1,550 -16,996 -81.63%
-
NP to SH -1,509 -984 1,904 -1,118 -1,803 -1,674 -17,187 -80.21%
-
Tax Rate - 3,607.14% 25.66% 714.15% - - - -
Total Cost 37,984 34,052 26,917 33,037 34,026 29,129 43,327 -8.39%
-
Net Worth 88,157 83,678 73,048 65,841 65,841 73,157 69,090 17.62%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 88,157 83,678 73,048 65,841 65,841 73,157 69,090 17.62%
NOSH 881,574 881,574 731,574 731,574 731,574 731,574 690,901 17.62%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -3.64% -1.46% 8.34% -2.01% -3.48% -5.62% -64.55% -
ROE -1.71% -1.18% 2.61% -1.70% -2.74% -2.29% -24.88% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 4.16 4.01 4.02 4.43 4.49 3.77 3.81 6.02%
EPS -0.17 -0.12 0.26 -0.15 -0.25 -0.23 -2.40 -82.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.09 0.09 0.10 0.10 0.00%
Adjusted Per Share Value based on latest NOSH - 731,574
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 1.91 1.75 1.53 1.69 1.71 1.44 1.37 24.77%
EPS -0.08 -0.05 0.10 -0.06 -0.09 -0.09 -0.90 -80.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.046 0.0436 0.0381 0.0343 0.0343 0.0382 0.036 17.73%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.065 0.09 0.105 0.135 0.15 0.13 0.135 -
P/RPS 1.56 2.24 2.61 3.05 3.34 3.45 3.54 -42.06%
P/EPS -37.97 -76.54 40.28 -88.34 -60.86 -56.81 -5.43 265.24%
EY -2.63 -1.31 2.48 -1.13 -1.64 -1.76 -18.43 -72.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.90 1.05 1.50 1.67 1.30 1.35 -38.54%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 30/08/18 31/05/18 27/02/18 23/11/17 29/08/17 31/05/17 -
Price 0.06 0.075 0.09 0.12 0.135 0.145 0.125 -
P/RPS 1.44 1.87 2.24 2.71 3.00 3.85 3.28 -42.20%
P/EPS -35.05 -63.78 34.53 -78.52 -54.78 -63.37 -5.02 264.87%
EY -2.85 -1.57 2.90 -1.27 -1.83 -1.58 -19.90 -72.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.75 0.90 1.33 1.50 1.45 1.25 -38.66%

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