[AIZO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -539.41%
YoY- -2328.99%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 45,238 162,821 114,036 71,267 32,113 121,505 90,067 -36.78%
PBT 1,620 -8,394 -4,680 -3,817 -459 1,342 45 987.89%
Tax 0 -152 -1 0 0 -325 0 -
NP 1,620 -8,546 -4,681 -3,817 -459 1,017 45 987.89%
-
NP to SH 1,178 -8,670 -4,981 -4,105 -642 1,156 152 291.13%
-
Tax Rate 0.00% - - - - 24.22% 0.00% -
Total Cost 43,618 171,367 118,717 75,084 32,572 120,488 90,022 -38.28%
-
Net Worth 53,765 52,865 56,149 57,047 60,409 61,120 60,040 -7.08%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 53,765 52,865 56,149 57,047 60,409 61,120 60,040 -7.08%
NOSH 302,051 302,090 301,878 301,838 305,714 305,600 303,999 -0.42%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.58% -5.25% -4.10% -5.36% -1.43% 0.84% 0.05% -
ROE 2.19% -16.40% -8.87% -7.20% -1.06% 1.89% 0.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.98 53.90 37.78 23.61 10.50 39.76 29.63 -36.51%
EPS 0.39 -2.87 -1.65 -1.36 -0.21 0.38 0.05 292.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.178 0.175 0.186 0.189 0.1976 0.20 0.1975 -6.68%
Adjusted Per Share Value based on latest NOSH - 303,771
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.36 8.49 5.95 3.72 1.67 6.34 4.70 -36.79%
EPS 0.06 -0.45 -0.26 -0.21 -0.03 0.06 0.01 229.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0276 0.0293 0.0298 0.0315 0.0319 0.0313 -7.15%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.12 0.11 0.13 0.14 0.16 0.14 0.16 -
P/RPS 0.80 0.20 0.34 0.59 1.52 0.35 0.54 29.92%
P/EPS 30.77 -3.83 -7.88 -10.29 -76.19 37.01 320.00 -78.98%
EY 3.25 -26.09 -12.69 -9.71 -1.31 2.70 0.31 378.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.63 0.70 0.74 0.81 0.70 0.81 -11.87%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 17/05/13 27/02/13 22/11/12 30/08/12 30/05/12 23/02/12 14/11/11 -
Price 0.16 0.12 0.13 0.14 0.14 0.14 0.16 -
P/RPS 1.07 0.22 0.34 0.59 1.33 0.35 0.54 57.69%
P/EPS 41.03 -4.18 -7.88 -10.29 -66.67 37.01 320.00 -74.54%
EY 2.44 -23.92 -12.69 -9.71 -1.50 2.70 0.31 295.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.69 0.70 0.74 0.71 0.70 0.81 7.26%

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