[AIZO] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
11-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 105.86%
YoY- 108.23%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 101,059 106,405 103,799 96,600 77,390 68,327 69,048 28.81%
PBT -4,949 -1,025 2,530 4,004 -14,325 -14,661 -12,480 -45.93%
Tax -2,695 -2,942 -3,650 -3,601 -1,821 -1,581 -858 114.03%
NP -7,644 -3,967 -1,120 403 -16,146 -16,242 -13,338 -30.93%
-
NP to SH -5,331 -1,940 97 916 -15,640 -14,692 -12,442 -43.07%
-
Tax Rate - - 144.27% 89.94% - - - -
Total Cost 108,703 110,372 104,919 96,197 93,536 84,569 82,386 20.23%
-
Net Worth 93,249 81,592 93,249 93,249 93,249 93,249 74,731 15.85%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 93,249 81,592 93,249 93,249 93,249 93,249 74,731 15.85%
NOSH 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1,165,613 1,107,674 3.44%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -7.56% -3.73% -1.08% 0.42% -20.86% -23.77% -19.32% -
ROE -5.72% -2.38% 0.10% 0.98% -16.77% -15.76% -16.65% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.67 9.13 8.91 8.29 6.64 5.86 6.47 21.48%
EPS -0.46 -0.17 0.01 0.08 -1.34 -1.26 -1.17 -46.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.07 0.08 0.08 0.08 0.08 0.07 9.28%
Adjusted Per Share Value based on latest NOSH - 1,165,613
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.27 5.55 5.41 5.04 4.04 3.56 3.60 28.83%
EPS -0.28 -0.10 0.01 0.05 -0.82 -0.77 -0.65 -42.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0426 0.0486 0.0486 0.0486 0.0486 0.039 15.75%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.10 0.115 0.145 0.18 0.19 0.205 0.265 -
P/RPS 1.15 1.26 1.63 2.17 2.86 3.50 4.10 -57.05%
P/EPS -21.86 -69.10 1,742.41 229.05 -14.16 -16.26 -22.74 -2.58%
EY -4.57 -1.45 0.06 0.44 -7.06 -6.15 -4.40 2.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.64 1.81 2.25 2.38 2.56 3.79 -52.16%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/09/21 11/06/21 24/02/21 27/11/20 28/08/20 -
Price 0.075 0.10 0.115 0.19 0.19 0.205 0.265 -
P/RPS 0.87 1.10 1.29 2.29 2.86 3.50 4.10 -64.32%
P/EPS -16.40 -60.08 1,381.91 241.78 -14.16 -16.26 -22.74 -19.53%
EY -6.10 -1.66 0.07 0.41 -7.06 -6.15 -4.40 24.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.43 1.44 2.38 2.38 2.56 3.79 -60.42%

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