[AIZO] YoY TTM Result on 30-Jun-2015 [#1]

Stock

[AIZO] AIZO GROUP BERHAD

Announcement Date

28-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Mar-2016

Quarter

30-Jun-2015 [#1]

Profit Trend

QoQ- -388.24%

YoY- 73.23%

Quarter Report

AIZO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
TTM Result
Revenue	128,193	95,929	103,919	150,814	189,733	178,059	175,764	-5.83%
YoY %	33.63%	-7.69%	-31.09%	-20.51%	6.56%	1.31%	-	-
Horiz. %	72.93%	54.58%	59.12%	85.80%	107.95%	101.31%	100.00%	-
PBT	2,540	-22,048	-11,354	-2,047	-10,857	-12,500	-6,815	-
YoY %	111.52%	-94.19%	-454.67%	81.15%	13.14%	-83.42%	-	-
Horiz. %	-37.27%	323.52%	166.60%	30.04%	159.31%	183.42%	100.00%	-
Tax	-2,379	-42	-317	-682	2,394	2,158	-192	61.48%
YoY %	-5,564.29%	86.75%	53.52%	-128.49%	10.94%	1,223.96%	-	-
Horiz. %	1,239.06%	21.88%	165.10%	355.21%	-1,246.88%	-1,123.96%	100.00%	-
NP	161	-22,090	-11,671	-2,729	-8,463	-10,342	-7,007	-
YoY %	100.73%	-89.27%	-327.67%	67.75%	18.17%	-47.60%	-	-
Horiz. %	-2.30%	315.26%	166.56%	38.95%	120.78%	147.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-2,001	-22,260	-10,090	-2,597	-8,780	-9,702	-7,381	-22.00%
YoY %	91.01%	-120.61%	-288.53%	70.42%	9.50%	-31.45%	-	-
Horiz. %	27.11%	301.59%	136.70%	35.18%	118.95%	131.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	93.66%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	128,032	118,019	115,590	153,543	198,196	188,401	182,771	-6.55%
YoY %	8.48%	2.10%	-24.72%	-22.53%	5.20%	3.08%	-	-
Horiz. %	70.05%	64.57%	63.24%	84.01%	108.44%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	83,678	73,157	84,901	96,589	47,430	48,036	53,765	8.78%
YoY %	14.38%	-13.83%	-12.10%	103.65%	-1.26%	-10.66%	-	-
Horiz. %	155.64%	136.07%	157.91%	179.65%	88.22%	89.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Equity
Net Worth	83,678	73,157	84,901	96,589	47,430	48,036	53,765	8.78%
YoY %	14.38%	-13.83%	-12.10%	103.65%	-1.26%	-10.66%	-	-
Horiz. %	155.64%	136.07%	157.91%	179.65%	88.22%	89.34%	100.00%	-
NOSH	881,574	731,574	668,518	421,789	310,000	318,125	302,051	22.62%
YoY %	20.50%	9.43%	58.50%	36.06%	-2.55%	5.32%	-	-
Horiz. %	291.86%	242.20%	221.33%	139.64%	102.63%	105.32%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Ratio Analysis
NP Margin	0.13%	-23.03%	-11.23%	-1.81%	-4.46%	-5.81%	-3.99%	-
YoY %	100.56%	-105.08%	-520.44%	59.42%	23.24%	-45.61%	-	-
Horiz. %	-3.26%	577.19%	281.45%	45.36%	111.78%	145.61%	100.00%	-
ROE	-2.39%	-30.43%	-11.88%	-2.69%	-18.51%	-20.20%	-13.73%	-
YoY %	92.15%	-156.14%	-341.64%	85.47%	8.37%	-47.12%	-	-
Horiz. %	17.41%	221.63%	86.53%	19.59%	134.81%	147.12%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Per Share
RPS	15.32	13.11	15.54	35.76	61.20	55.97	58.19	-22.43%
YoY %	16.86%	-15.64%	-56.54%	-41.57%	9.34%	-3.82%	-	-
Horiz. %	26.33%	22.53%	26.71%	61.45%	105.17%	96.18%	100.00%	-
EPS	-0.24	-3.04	-1.51	-0.62	-2.83	-3.05	-2.44	-35.69%
YoY %	92.11%	-101.32%	-143.55%	78.09%	7.21%	-25.00%	-	-
Horiz. %	9.84%	124.59%	61.89%	25.41%	115.98%	125.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.10	0.10	0.127	0.229	0.153	0.151	0.178	-10.39%
YoY %	0.00%	-21.26%	-44.54%	49.67%	1.32%	-15.17%	-	-
Horiz. %	56.18%	56.18%	71.35%	128.65%	85.96%	84.83%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 421,789
RPS	6.79	5.08	5.51	7.99	10.05	9.43	9.31	-5.83%
YoY %	33.66%	-7.80%	-31.04%	-20.50%	6.57%	1.29%	-	-
Horiz. %	72.93%	54.56%	59.18%	85.82%	107.95%	101.29%	100.00%	-
EPS	-0.11	-1.18	-0.53	-0.14	-0.47	-0.51	-0.39	-21.41%
YoY %	90.68%	-122.64%	-278.57%	70.21%	7.84%	-30.77%	-	-
Horiz. %	28.21%	302.56%	135.90%	35.90%	120.51%	130.77%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.0443	0.0388	0.045	0.0512	0.0251	0.0255	0.0285	8.76%
YoY %	14.18%	-13.78%	-12.11%	103.98%	-1.57%	-10.53%	-	-
Horiz. %	155.44%	136.14%	157.89%	179.65%	88.07%	89.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	29/03/13	-
Price	0.09	0.13	0.09	0.075	0.14	0.15	0.12	-
P/RPS	0.59	0.99	0.58	0.21	0.23	0.27	0.21	21.73%
YoY %	-40.40%	70.69%	176.19%	-8.70%	-14.81%	28.57%	-	-
Horiz. %	280.95%	471.43%	276.19%	100.00%	109.52%	128.57%	100.00%	-
P/EPS	-37.64	-4.27	-5.96	-12.18	-4.94	-4.92	-4.91	47.37%
YoY %	-781.50%	28.36%	51.07%	-146.56%	-0.41%	-0.20%	-	-
Horiz. %	766.60%	86.97%	121.38%	248.07%	100.61%	100.20%	100.00%	-
EY	-2.66	-23.41	-16.77	-8.21	-20.23	-20.33	-20.36	-32.12%
YoY %	88.64%	-39.59%	-104.26%	59.42%	0.49%	0.15%	-	-
Horiz. %	13.06%	114.98%	82.37%	40.32%	99.36%	99.85%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.90	1.30	0.71	0.33	0.92	0.99	0.67	5.77%
YoY %	-30.77%	83.10%	115.15%	-64.13%	-7.07%	47.76%	-	-
Horiz. %	134.33%	194.03%	105.97%	49.25%	137.31%	147.76%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	31/03/14	30/06/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/08/18	29/08/17	30/08/16	28/08/15	29/05/14	22/08/14	17/05/13	-
Price	0.075	0.145	0.085	0.07	0.13	0.145	0.16	-
P/RPS	0.49	1.11	0.55	0.20	0.21	0.26	0.27	12.01%
YoY %	-55.86%	101.82%	175.00%	-4.76%	-19.23%	-3.70%	-	-
Horiz. %	181.48%	411.11%	203.70%	74.07%	77.78%	96.30%	100.00%	-
P/EPS	-31.36	-4.77	-5.63	-11.37	-4.59	-4.75	-6.55	34.74%
YoY %	-557.44%	15.28%	50.48%	-147.71%	3.37%	27.48%	-	-
Horiz. %	478.78%	72.82%	85.95%	173.59%	70.08%	72.52%	100.00%	-
EY	-3.19	-20.98	-17.76	-8.80	-21.79	-21.03	-15.27	-25.78%
YoY %	84.80%	-18.13%	-101.82%	59.61%	-3.61%	-37.72%	-	-
Horiz. %	20.89%	137.39%	116.31%	57.63%	142.70%	137.72%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	1.45	0.67	0.31	0.85	0.96	0.90	-3.41%
YoY %	-48.28%	116.42%	116.13%	-63.53%	-11.46%	6.67%	-	-
Horiz. %	83.33%	161.11%	74.44%	34.44%	94.44%	106.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos