[AIZO] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 45.15%
YoY- 120.33%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 106,360 126,396 124,300 128,732 129,660 126,400 120,861 -8.17%
PBT -1,144 2,131 -785 1,038 476 -8,140 -9,254 -75.21%
Tax 0 -489 24 0 0 284 -48 -
NP -1,144 1,642 -761 1,038 476 -7,856 -9,302 -75.30%
-
NP to SH -1,008 2,227 142 1,556 1,072 -7,494 -8,929 -76.67%
-
Tax Rate - 22.95% - 0.00% 0.00% - - -
Total Cost 107,504 124,754 125,061 127,694 129,184 134,256 130,163 -11.98%
-
Net Worth 61,771 59,389 50,771 57,482 56,696 57,415 57,636 4.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 61,771 59,389 50,771 57,482 56,696 57,415 57,636 4.73%
NOSH 315,000 301,621 267,498 299,230 297,777 302,348 303,031 2.61%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -1.08% 1.30% -0.61% 0.81% 0.37% -6.22% -7.70% -
ROE -1.63% 3.75% 0.28% 2.71% 1.89% -13.05% -15.49% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 33.77 41.91 46.47 43.02 43.54 41.81 39.88 -10.50%
EPS -0.32 0.74 0.05 0.52 0.36 -2.48 -2.95 -77.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1961 0.1969 0.1898 0.1921 0.1904 0.1899 0.1902 2.05%
Adjusted Per Share Value based on latest NOSH - 299,999
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 5.64 6.70 6.59 6.82 6.87 6.70 6.40 -8.08%
EPS -0.05 0.12 0.01 0.08 0.06 -0.40 -0.47 -77.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0327 0.0315 0.0269 0.0305 0.03 0.0304 0.0305 4.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.16 0.19 0.18 0.12 0.14 0.14 0.14 -
P/RPS 0.47 0.45 0.39 0.28 0.32 0.33 0.35 21.73%
P/EPS -50.00 25.73 337.50 23.08 38.89 -5.65 -4.75 380.99%
EY -2.00 3.89 0.30 4.33 2.57 -17.70 -21.05 -79.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.95 0.62 0.74 0.74 0.74 7.08%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 25/11/09 -
Price 0.17 0.16 0.14 0.13 0.12 0.18 0.14 -
P/RPS 0.50 0.38 0.30 0.30 0.28 0.43 0.35 26.87%
P/EPS -53.13 21.67 262.50 25.00 33.33 -7.26 -4.75 400.88%
EY -1.88 4.61 0.38 4.00 3.00 -13.77 -21.05 -80.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.81 0.74 0.68 0.63 0.95 0.74 11.40%

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