[AIZO] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
14-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 159.96%
YoY- 42.06%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 142,534 128,452 121,505 120,089 117,050 106,360 126,396 8.34%
PBT -7,634 -1,836 1,342 60 -460 -1,144 2,131 -
Tax 0 0 -325 0 10 0 -489 -
NP -7,634 -1,836 1,017 60 -450 -1,144 1,642 -
-
NP to SH -8,210 -2,568 1,156 202 -338 -1,008 2,227 -
-
Tax Rate - - 24.22% 0.00% - - 22.95% -
Total Cost 150,168 130,288 120,488 120,029 117,500 107,504 124,754 13.16%
-
Net Worth 57,047 60,409 61,120 60,039 55,319 61,771 59,389 -2.64%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 57,047 60,409 61,120 60,039 55,319 61,771 59,389 -2.64%
NOSH 301,838 305,714 305,600 303,998 281,666 315,000 301,621 0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -5.36% -1.43% 0.84% 0.05% -0.38% -1.08% 1.30% -
ROE -14.39% -4.25% 1.89% 0.34% -0.61% -1.63% 3.75% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 47.22 42.02 39.76 39.50 41.56 33.77 41.91 8.28%
EPS -2.72 -0.84 0.38 0.07 -0.12 -0.32 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.189 0.1976 0.20 0.1975 0.1964 0.1961 0.1969 -2.69%
Adjusted Per Share Value based on latest NOSH - 291,818
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.55 6.81 6.44 6.36 6.20 5.64 6.70 8.29%
EPS -0.43 -0.14 0.06 0.01 -0.02 -0.05 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0302 0.032 0.0324 0.0318 0.0293 0.0327 0.0315 -2.77%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.14 0.16 0.14 0.16 0.19 0.16 0.19 -
P/RPS 0.30 0.38 0.35 0.41 0.46 0.47 0.45 -23.70%
P/EPS -5.15 -19.05 37.01 240.00 -158.33 -50.00 25.73 -
EY -19.43 -5.25 2.70 0.42 -0.63 -2.00 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.70 0.81 0.97 0.82 0.96 -15.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 23/05/11 24/02/11 -
Price 0.14 0.14 0.14 0.16 0.16 0.17 0.16 -
P/RPS 0.30 0.33 0.35 0.41 0.39 0.50 0.38 -14.59%
P/EPS -5.15 -16.67 37.01 240.00 -133.33 -53.13 21.67 -
EY -19.43 -6.00 2.70 0.42 -0.75 -1.88 4.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.70 0.81 0.81 0.87 0.81 -5.85%

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