[AIZO] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1460.99%
YoY- 129.72%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 120,089 117,050 106,360 126,396 124,300 128,732 129,660 -4.97%
PBT 60 -460 -1,144 2,131 -785 1,038 476 -74.82%
Tax 0 10 0 -489 24 0 0 -
NP 60 -450 -1,144 1,642 -761 1,038 476 -74.82%
-
NP to SH 202 -338 -1,008 2,227 142 1,556 1,072 -67.09%
-
Tax Rate 0.00% - - 22.95% - 0.00% 0.00% -
Total Cost 120,029 117,500 107,504 124,754 125,061 127,694 129,184 -4.77%
-
Net Worth 60,039 55,319 61,771 59,389 50,771 57,482 56,696 3.88%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 60,039 55,319 61,771 59,389 50,771 57,482 56,696 3.88%
NOSH 303,998 281,666 315,000 301,621 267,498 299,230 297,777 1.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.05% -0.38% -1.08% 1.30% -0.61% 0.81% 0.37% -
ROE 0.34% -0.61% -1.63% 3.75% 0.28% 2.71% 1.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.50 41.56 33.77 41.91 46.47 43.02 43.54 -6.28%
EPS 0.07 -0.12 -0.32 0.74 0.05 0.52 0.36 -66.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.1964 0.1961 0.1969 0.1898 0.1921 0.1904 2.46%
Adjusted Per Share Value based on latest NOSH - 303,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.36 6.20 5.64 6.70 6.59 6.82 6.87 -5.00%
EPS 0.01 -0.02 -0.05 0.12 0.01 0.08 0.06 -69.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0293 0.0327 0.0315 0.0269 0.0305 0.03 3.95%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.19 0.16 0.19 0.18 0.12 0.14 -
P/RPS 0.41 0.46 0.47 0.45 0.39 0.28 0.32 17.94%
P/EPS 240.00 -158.33 -50.00 25.73 337.50 23.08 38.89 236.07%
EY 0.42 -0.63 -2.00 3.89 0.30 4.33 2.57 -70.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.82 0.96 0.95 0.62 0.74 6.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 -
Price 0.16 0.16 0.17 0.16 0.14 0.13 0.12 -
P/RPS 0.41 0.39 0.50 0.38 0.30 0.30 0.28 28.91%
P/EPS 240.00 -133.33 -53.13 21.67 262.50 25.00 33.33 272.44%
EY 0.42 -0.75 -1.88 4.61 0.38 4.00 3.00 -73.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.87 0.81 0.74 0.68 0.63 18.22%

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