[AIZO] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -145.26%
YoY- -194.03%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 121,505 120,089 117,050 106,360 126,396 124,300 128,732 -3.76%
PBT 1,342 60 -460 -1,144 2,131 -785 1,038 18.62%
Tax -325 0 10 0 -489 24 0 -
NP 1,017 60 -450 -1,144 1,642 -761 1,038 -1.34%
-
NP to SH 1,156 202 -338 -1,008 2,227 142 1,556 -17.92%
-
Tax Rate 24.22% 0.00% - - 22.95% - 0.00% -
Total Cost 120,488 120,029 117,500 107,504 124,754 125,061 127,694 -3.78%
-
Net Worth 61,120 60,039 55,319 61,771 59,389 50,771 57,482 4.16%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 61,120 60,039 55,319 61,771 59,389 50,771 57,482 4.16%
NOSH 305,600 303,998 281,666 315,000 301,621 267,498 299,230 1.41%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.84% 0.05% -0.38% -1.08% 1.30% -0.61% 0.81% -
ROE 1.89% 0.34% -0.61% -1.63% 3.75% 0.28% 2.71% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 39.76 39.50 41.56 33.77 41.91 46.47 43.02 -5.10%
EPS 0.38 0.07 -0.12 -0.32 0.74 0.05 0.52 -18.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1975 0.1964 0.1961 0.1969 0.1898 0.1921 2.71%
Adjusted Per Share Value based on latest NOSH - 315,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.34 6.26 6.10 5.55 6.59 6.48 6.71 -3.70%
EPS 0.06 0.01 -0.02 -0.05 0.12 0.01 0.08 -17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0319 0.0313 0.0289 0.0322 0.031 0.0265 0.03 4.16%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.14 0.16 0.19 0.16 0.19 0.18 0.12 -
P/RPS 0.35 0.41 0.46 0.47 0.45 0.39 0.28 15.99%
P/EPS 37.01 240.00 -158.33 -50.00 25.73 337.50 23.08 36.88%
EY 2.70 0.42 -0.63 -2.00 3.89 0.30 4.33 -26.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.97 0.82 0.96 0.95 0.62 8.40%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 14/11/11 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 -
Price 0.14 0.16 0.16 0.17 0.16 0.14 0.13 -
P/RPS 0.35 0.41 0.39 0.50 0.38 0.30 0.30 10.79%
P/EPS 37.01 240.00 -133.33 -53.13 21.67 262.50 25.00 29.80%
EY 2.70 0.42 -0.75 -1.88 4.61 0.38 4.00 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.81 0.87 0.81 0.74 0.68 1.94%

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