[AIZO] YoY Annualized Quarter Result on 30-Sep-2017 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- -3.85%
YoY- 30.71%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 51,782 93,420 140,420 120,920 93,068 122,290 245,050 -22.80%
PBT -6,660 868 -1,022 -4,762 -11,486 -12,028 318 -
Tax -3,308 -1,754 -2,630 -628 0 -182 -954 23.00%
NP -9,968 -886 -3,652 -5,390 -11,486 -12,210 -636 58.12%
-
NP to SH -8,576 -1,458 -4,986 -6,954 -10,036 -10,906 -762 49.64%
-
Tax Rate - 202.07% - - - - 300.00% -
Total Cost 61,750 94,306 144,072 126,310 104,554 134,500 245,686 -20.54%
-
Net Worth 93,249 73,725 88,157 65,841 87,545 93,765 46,418 12.31%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 93,249 73,725 88,157 65,841 87,545 93,765 46,418 12.31%
NOSH 1,165,613 921,574 881,574 731,574 695,094 665,000 305,384 24.98%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -19.25% -0.95% -2.60% -4.46% -12.34% -9.98% -0.26% -
ROE -9.20% -1.98% -5.66% -10.56% -11.46% -11.63% -1.64% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 4.44 10.14 15.93 16.53 13.39 18.39 80.24 -38.24%
EPS -0.74 -0.16 -0.56 -0.96 -1.44 -1.64 -0.26 19.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.08 0.10 0.09 0.126 0.141 0.152 -10.13%
Adjusted Per Share Value based on latest NOSH - 731,574
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 2.70 4.87 7.32 6.31 4.85 6.38 12.78 -22.80%
EPS -0.45 -0.08 -0.26 -0.36 -0.52 -0.57 -0.04 49.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0486 0.0384 0.046 0.0343 0.0457 0.0489 0.0242 12.31%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.205 0.055 0.065 0.15 0.08 0.065 0.145 -
P/RPS 4.61 0.54 0.41 0.91 0.60 0.35 0.18 71.60%
P/EPS -27.86 -34.76 -11.49 -15.78 -5.54 -3.96 -58.11 -11.52%
EY -3.59 -2.88 -8.70 -6.34 -18.06 -25.23 -1.72 13.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 0.69 0.65 1.67 0.63 0.46 0.95 17.94%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 27/11/19 28/11/18 23/11/17 30/11/16 26/11/15 20/11/14 -
Price 0.205 0.09 0.06 0.135 0.085 0.07 0.17 -
P/RPS 4.61 0.89 0.38 0.82 0.63 0.38 0.21 67.25%
P/EPS -27.86 -56.89 -10.61 -14.20 -5.88 -4.27 -68.13 -13.83%
EY -3.59 -1.76 -9.43 -7.04 -16.99 -23.43 -1.47 16.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.13 0.60 1.50 0.67 0.50 1.12 14.75%

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