[AIZO] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 114.3%
YoY- 121.65%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 126,396 124,300 128,732 129,660 126,400 120,861 110,928 9.06%
PBT 2,131 -785 1,038 476 -8,140 -9,254 -7,704 -
Tax -489 24 0 0 284 -48 0 -
NP 1,642 -761 1,038 476 -7,856 -9,302 -7,704 -
-
NP to SH 2,227 142 1,556 1,072 -7,494 -8,929 -7,654 -
-
Tax Rate 22.95% - 0.00% 0.00% - - - -
Total Cost 124,754 125,061 127,694 129,184 134,256 130,163 118,632 3.40%
-
Net Worth 59,389 50,771 57,482 56,696 57,415 57,636 60,358 -1.07%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,389 50,771 57,482 56,696 57,415 57,636 60,358 -1.07%
NOSH 301,621 267,498 299,230 297,777 302,348 303,031 301,338 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.30% -0.61% 0.81% 0.37% -6.22% -7.70% -6.95% -
ROE 3.75% 0.28% 2.71% 1.89% -13.05% -15.49% -12.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.91 46.47 43.02 43.54 41.81 39.88 36.81 9.00%
EPS 0.74 0.05 0.52 0.36 -2.48 -2.95 -2.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1898 0.1921 0.1904 0.1899 0.1902 0.2003 -1.13%
Adjusted Per Share Value based on latest NOSH - 297,777
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.70 6.59 6.82 6.87 6.70 6.40 5.88 9.06%
EPS 0.12 0.01 0.08 0.06 -0.40 -0.47 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0315 0.0269 0.0305 0.03 0.0304 0.0305 0.032 -1.04%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.18 0.12 0.14 0.14 0.14 0.14 -
P/RPS 0.45 0.39 0.28 0.32 0.33 0.35 0.38 11.89%
P/EPS 25.73 337.50 23.08 38.89 -5.65 -4.75 -5.51 -
EY 3.89 0.30 4.33 2.57 -17.70 -21.05 -18.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.62 0.74 0.74 0.74 0.70 23.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 0.16 0.14 0.13 0.12 0.18 0.14 0.16 -
P/RPS 0.38 0.30 0.30 0.28 0.43 0.35 0.43 -7.88%
P/EPS 21.67 262.50 25.00 33.33 -7.26 -4.75 -6.30 -
EY 4.61 0.38 4.00 3.00 -13.77 -21.05 -15.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.68 0.63 0.95 0.74 0.80 0.82%

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