[AIZO] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 74.7%
YoY- -372.9%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 22,153 24,237 43,986 42,769 31,542 28,859 35,182 -6.17%
PBT -3,041 -2,532 -125 -863 275 -1,108 -3,089 -0.21%
Tax 0 0 477 -1 -5 18 -36 -
NP -3,041 -2,532 352 -864 270 -1,090 -3,125 -0.37%
-
NP to SH -3,080 -2,768 464 -876 321 -671 -2,870 0.97%
-
Tax Rate - - - - 1.82% - - -
Total Cost 25,194 26,769 43,634 43,633 31,272 29,949 38,307 -5.61%
-
Net Worth 85,391 90,289 100,091 56,184 57,634 57,888 57,460 5.61%
Dividend
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 85,391 90,289 100,091 56,184 57,634 57,888 57,460 5.61%
NOSH 695,094 659,047 662,857 302,068 291,818 305,000 302,105 12.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -13.73% -10.45% 0.80% -2.02% 0.86% -3.78% -8.88% -
ROE -3.61% -3.07% 0.46% -1.56% 0.56% -1.16% -4.99% -
Per Share
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 3.29 3.68 6.64 14.16 10.81 9.46 11.65 -15.98%
EPS -0.46 -0.42 0.07 -0.29 0.11 -0.22 -0.95 -9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.137 0.151 0.186 0.1975 0.1898 0.1902 -5.41%
Adjusted Per Share Value based on latest NOSH - 302,068
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 1.17 1.28 2.33 2.27 1.67 1.53 1.86 -6.18%
EPS -0.16 -0.15 0.02 -0.05 0.02 -0.04 -0.15 0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.0478 0.053 0.0298 0.0305 0.0307 0.0304 5.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/12/16 31/12/15 31/12/14 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.09 0.065 0.12 0.13 0.16 0.18 0.14 -
P/RPS 2.73 1.77 1.81 0.92 1.48 1.90 1.20 11.99%
P/EPS -19.65 -15.48 171.43 -44.83 145.45 -81.82 -14.74 4.04%
EY -5.09 -6.46 0.58 -2.23 0.69 -1.22 -6.79 -3.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.47 0.79 0.70 0.81 0.95 0.74 -0.56%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/02/17 29/02/16 26/02/15 22/11/12 14/11/11 18/11/10 25/11/09 -
Price 0.105 0.075 0.085 0.13 0.16 0.14 0.14 -
P/RPS 3.19 2.04 1.28 0.92 1.48 1.48 1.20 14.42%
P/EPS -22.92 -17.86 121.43 -44.83 145.45 -63.64 -14.74 6.27%
EY -4.36 -5.60 0.82 -2.23 0.69 -1.57 -6.79 -5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.55 0.56 0.70 0.81 0.74 0.74 1.59%

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