[AIZO] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 61.69%
YoY- -47.89%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 157,788 172,540 153,043 155,774 143,236 124,284 118,571 21.00%
PBT 6,076 8,860 -6,863 1,068 890 64 3,846 35.68%
Tax -776 -700 887 714 342 0 -1,387 -32.12%
NP 5,300 8,160 -5,976 1,782 1,232 64 2,459 66.93%
-
NP to SH 5,800 8,792 -5,736 1,992 1,232 64 2,459 77.28%
-
Tax Rate 12.77% 7.90% - -66.85% -38.43% 0.00% 36.06% -
Total Cost 152,488 164,380 159,019 153,992 142,004 124,220 116,112 19.94%
-
Net Worth 72,499 72,263 63,437 69,756 69,849 66,666 13,752 203.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 2,199 4,266 1,100 -
Div Payout % - - - - 178.57% 6,666.67% 44.74% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 72,499 72,263 63,437 69,756 69,849 66,666 13,752 203.21%
NOSH 302,083 301,095 275,817 54,926 54,999 53,333 55,011 211.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.36% 4.73% -3.90% 1.14% 0.86% 0.05% 2.07% -
ROE 8.00% 12.17% -9.04% 2.86% 1.76% 0.10% 17.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.23 57.30 55.49 283.61 260.43 233.03 215.54 -61.16%
EPS 1.92 2.92 -2.08 3.63 2.24 0.12 0.89 67.03%
DPS 0.00 0.00 0.00 0.00 4.00 8.00 2.00 -
NAPS 0.24 0.24 0.23 1.27 1.27 1.25 0.25 -2.68%
Adjusted Per Share Value based on latest NOSH - 54,874
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.23 9.00 7.98 8.12 7.47 6.48 6.18 21.06%
EPS 0.30 0.46 -0.30 0.10 0.06 0.00 0.13 74.71%
DPS 0.00 0.00 0.00 0.00 0.11 0.22 0.06 -
NAPS 0.0378 0.0377 0.0331 0.0364 0.0364 0.0348 0.0072 202.37%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.23 0.30 0.20 0.22 0.18 0.19 -
P/RPS 0.42 0.40 0.54 0.07 0.08 0.08 0.09 179.51%
P/EPS 11.46 7.88 -14.43 5.51 9.82 150.00 4.25 93.84%
EY 8.73 12.70 -6.93 18.13 10.18 0.67 23.53 -48.39%
DY 0.00 0.00 0.00 0.00 18.18 44.44 10.53 -
P/NAPS 0.92 0.96 1.30 0.16 0.17 0.14 0.76 13.59%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 27/02/07 -
Price 0.21 0.22 0.25 0.26 0.20 0.19 0.20 -
P/RPS 0.40 0.38 0.45 0.09 0.08 0.08 0.09 170.56%
P/EPS 10.94 7.53 -12.02 7.17 8.93 158.33 4.47 81.70%
EY 9.14 13.27 -8.32 13.95 11.20 0.63 22.35 -44.93%
DY 0.00 0.00 0.00 0.00 20.00 42.11 10.00 -
P/NAPS 0.88 0.92 1.09 0.20 0.16 0.15 0.80 6.56%

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