[AIZO] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.24%
YoY- -156.32%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 126,400 120,861 110,928 105,008 140,885 150,234 157,788 -13.71%
PBT -8,140 -9,254 -7,704 -4,852 -5,826 1,672 6,076 -
Tax 284 -48 0 0 258 221 -776 -
NP -7,856 -9,302 -7,704 -4,852 -5,568 1,893 5,300 -
-
NP to SH -7,494 -8,929 -7,654 -4,952 -4,964 2,226 5,800 -
-
Tax Rate - - - - - -13.22% 12.77% -
Total Cost 134,256 130,163 118,632 109,860 146,453 148,341 152,488 -8.11%
-
Net Worth 57,415 57,636 60,358 63,077 66,590 69,836 72,499 -14.36%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 57,415 57,636 60,358 63,077 66,590 69,836 72,499 -14.36%
NOSH 302,348 303,031 301,338 301,951 302,682 303,636 302,083 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -6.22% -7.70% -6.95% -4.62% -3.95% 1.26% 3.36% -
ROE -13.05% -15.49% -12.68% -7.85% -7.45% 3.19% 8.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 41.81 39.88 36.81 34.78 46.55 49.48 52.23 -13.75%
EPS -2.48 -2.95 -2.54 -1.64 -1.64 0.73 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1899 0.1902 0.2003 0.2089 0.22 0.23 0.24 -14.41%
Adjusted Per Share Value based on latest NOSH - 301,951
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.70 6.40 5.88 5.56 7.46 7.96 8.36 -13.68%
EPS -0.40 -0.47 -0.41 -0.26 -0.26 0.12 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0304 0.0305 0.032 0.0334 0.0353 0.037 0.0384 -14.38%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.14 0.14 0.15 0.17 0.19 0.22 -
P/RPS 0.33 0.35 0.38 0.43 0.37 0.38 0.42 -14.81%
P/EPS -5.65 -4.75 -5.51 -9.15 -10.37 25.91 11.46 -
EY -17.70 -21.05 -18.14 -10.93 -9.65 3.86 8.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.70 0.72 0.77 0.83 0.92 -13.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 26/05/09 25/02/09 19/11/08 25/08/08 -
Price 0.18 0.14 0.16 0.15 0.17 0.18 0.21 -
P/RPS 0.43 0.35 0.43 0.43 0.37 0.36 0.40 4.92%
P/EPS -7.26 -4.75 -6.30 -9.15 -10.37 24.55 10.94 -
EY -13.77 -21.05 -15.88 -10.93 -9.65 4.07 9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.80 0.72 0.77 0.78 0.88 5.22%

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