[AIZO] QoQ TTM Result on 30-Jun-2023 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Jun-2023 [#1]
Profit Trend
QoQ- 5.96%
YoY- 53.69%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 128,143 131,537 132,930 126,629 124,203 112,565 99,134 18.64%
PBT -6,851 -7,501 -7,358 -9,634 -10,169 -15,101 -18,418 -48.24%
Tax -1,968 -2,301 -2,424 -1,337 -1,290 -1,221 -488 153.14%
NP -8,819 -9,802 -9,782 -10,971 -11,459 -16,322 -18,906 -39.82%
-
NP to SH -6,989 -8,151 -8,454 -9,580 -10,187 -14,979 -17,668 -46.08%
-
Tax Rate - - - - - - - -
Total Cost 136,962 141,339 142,712 137,600 135,662 128,887 118,040 10.40%
-
Net Worth 75,231 76,341 91,609 91,609 91,354 71,304 83,188 -6.47%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 75,231 76,341 91,609 91,609 91,354 71,304 83,188 -6.47%
NOSH 1,784,786 1,538,754 1,529,182 1,526,821 1,526,821 1,522,569 1,188,413 31.11%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -6.88% -7.45% -7.36% -8.66% -9.23% -14.50% -19.07% -
ROE -9.29% -10.68% -9.23% -10.46% -11.15% -21.01% -21.24% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 8.52 8.62 8.71 8.29 8.16 9.47 8.34 1.43%
EPS -0.46 -0.53 -0.55 -0.63 -0.67 -1.26 -1.49 -54.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.06 0.06 0.06 0.06 0.07 -20.07%
Adjusted Per Share Value based on latest NOSH - 1,526,821
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 6.79 6.97 7.04 6.71 6.58 5.96 5.25 18.68%
EPS -0.37 -0.43 -0.45 -0.51 -0.54 -0.79 -0.94 -46.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0399 0.0404 0.0485 0.0485 0.0484 0.0378 0.0441 -6.44%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.15 0.145 0.05 0.04 0.045 0.055 0.03 -
P/RPS 1.76 1.68 0.57 0.48 0.55 0.58 0.36 187.77%
P/EPS -32.29 -27.16 -9.03 -6.38 -6.73 -4.36 -2.02 533.49%
EY -3.10 -3.68 -11.07 -15.69 -14.87 -22.92 -49.56 -84.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.90 0.83 0.67 0.75 0.92 0.43 264.68%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 28/02/24 27/11/23 29/08/23 30/05/23 23/02/23 24/11/22 -
Price 0.135 0.16 0.05 0.045 0.045 0.05 0.045 -
P/RPS 1.59 1.86 0.57 0.54 0.55 0.53 0.54 105.29%
P/EPS -29.06 -29.97 -9.03 -7.17 -6.73 -3.97 -3.03 350.78%
EY -3.44 -3.34 -11.07 -13.94 -14.87 -25.21 -33.04 -77.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.70 3.20 0.83 0.75 0.75 0.83 0.64 160.86%

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