[AIZO] QoQ Annualized 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- 19.11%
YoY- -3376.98%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 198,686 180,952 162,821 152,048 142,534 128,452 121,505 38.83%
PBT 6,032 6,480 -8,394 -6,240 -7,634 -1,836 1,342 172.60%
Tax 0 0 -152 -1 0 0 -325 -
NP 6,032 6,480 -8,546 -6,241 -7,634 -1,836 1,017 228.01%
-
NP to SH 3,182 4,712 -8,670 -6,641 -8,210 -2,568 1,156 96.53%
-
Tax Rate 0.00% 0.00% - - - - 24.22% -
Total Cost 192,654 174,472 171,367 158,289 150,168 130,288 120,488 36.77%
-
Net Worth 54,634 53,765 52,865 56,149 57,047 60,409 61,120 -7.21%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 54,634 53,765 52,865 56,149 57,047 60,409 61,120 -7.21%
NOSH 300,188 302,051 302,090 301,878 301,838 305,714 305,600 -1.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.04% 3.58% -5.25% -4.10% -5.36% -1.43% 0.84% -
ROE 5.82% 8.76% -16.40% -11.83% -14.39% -4.25% 1.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 66.19 59.91 53.90 50.37 47.22 42.02 39.76 40.50%
EPS 1.06 1.56 -2.87 -2.20 -2.72 -0.84 0.38 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.178 0.175 0.186 0.189 0.1976 0.20 -6.09%
Adjusted Per Share Value based on latest NOSH - 302,068
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.53 9.59 8.63 8.06 7.55 6.81 6.44 38.83%
EPS 0.17 0.25 -0.46 -0.35 -0.43 -0.14 0.06 100.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0285 0.028 0.0297 0.0302 0.032 0.0324 -7.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.16 0.12 0.11 0.13 0.14 0.16 0.14 -
P/RPS 0.24 0.20 0.20 0.26 0.30 0.38 0.35 -22.25%
P/EPS 15.09 7.69 -3.83 -5.91 -5.15 -19.05 37.01 -45.04%
EY 6.62 13.00 -26.09 -16.92 -19.43 -5.25 2.70 81.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.63 0.70 0.74 0.81 0.70 16.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 17/05/13 27/02/13 22/11/12 30/08/12 30/05/12 23/02/12 -
Price 0.16 0.16 0.12 0.13 0.14 0.14 0.14 -
P/RPS 0.24 0.27 0.22 0.26 0.30 0.33 0.35 -22.25%
P/EPS 15.09 10.26 -4.18 -5.91 -5.15 -16.67 37.01 -45.04%
EY 6.62 9.75 -23.92 -16.92 -19.43 -6.00 2.70 81.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.69 0.70 0.74 0.71 0.70 16.49%

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