[AIZO] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -322.15%
YoY- -154.76%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 304,060 134,336 180,952 128,452 106,360 129,660 105,008 22.43%
PBT -1,432 -448 6,480 -1,836 -1,144 476 -4,852 -20.73%
Tax -1,360 -416 0 0 0 0 0 -
NP -2,792 -864 6,480 -1,836 -1,144 476 -4,852 -9.98%
-
NP to SH -2,408 -372 4,712 -2,568 -1,008 1,072 -4,952 -12.82%
-
Tax Rate - - 0.00% - - 0.00% - -
Total Cost 306,852 135,200 174,472 130,288 107,504 129,184 109,860 21.60%
-
Net Worth 47,843 47,430 53,765 60,409 61,771 56,696 63,077 -5.12%
Dividend
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 47,843 47,430 53,765 60,409 61,771 56,696 63,077 -5.12%
NOSH 316,842 310,000 302,051 305,714 315,000 297,777 301,951 0.92%
Ratio Analysis
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -0.92% -0.64% 3.58% -1.43% -1.08% 0.37% -4.62% -
ROE -5.03% -0.78% 8.76% -4.25% -1.63% 1.89% -7.85% -
Per Share
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 95.97 43.33 59.91 42.02 33.77 43.54 34.78 21.31%
EPS -0.76 -0.12 1.56 -0.84 -0.32 0.36 -1.64 -13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.151 0.153 0.178 0.1976 0.1961 0.1904 0.2089 -5.99%
Adjusted Per Share Value based on latest NOSH - 305,714
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 15.86 7.01 9.44 6.70 5.55 6.76 5.48 22.42%
EPS -0.13 -0.02 0.25 -0.13 -0.05 0.06 -0.26 -12.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.025 0.0247 0.028 0.0315 0.0322 0.0296 0.0329 -5.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/06/14 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.15 0.14 0.12 0.16 0.16 0.14 0.15 -
P/RPS 0.16 0.32 0.20 0.38 0.47 0.32 0.43 -17.15%
P/EPS -19.74 -116.67 7.69 -19.05 -50.00 38.89 -9.15 15.76%
EY -5.07 -0.86 13.00 -5.25 -2.00 2.57 -10.93 -13.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.92 0.67 0.81 0.82 0.74 0.72 6.25%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 22/08/14 29/05/14 17/05/13 30/05/12 23/05/11 26/05/10 26/05/09 -
Price 0.145 0.13 0.16 0.14 0.17 0.12 0.15 -
P/RPS 0.15 0.30 0.27 0.33 0.50 0.28 0.43 -18.16%
P/EPS -19.08 -108.33 10.26 -16.67 -53.13 33.33 -9.15 15.01%
EY -5.24 -0.92 9.75 -6.00 -1.88 3.00 -10.93 -13.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.85 0.90 0.71 0.87 0.63 0.72 5.63%

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