[AIZO] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -86.25%
YoY- 101.6%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 58,525 26,590 126,396 93,225 64,366 32,415 126,400 -40.23%
PBT -230 -286 2,131 -589 519 119 -8,140 -90.78%
Tax 5 0 -489 18 0 0 284 -93.28%
NP -225 -286 1,642 -571 519 119 -7,856 -90.69%
-
NP to SH -169 -252 2,227 107 778 268 -7,494 -92.07%
-
Tax Rate - - 22.95% - 0.00% 0.00% - -
Total Cost 58,750 26,876 124,754 93,796 63,847 32,296 134,256 -42.44%
-
Net Worth 55,319 61,771 59,389 50,771 57,482 56,696 57,415 -2.45%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 55,319 61,771 59,389 50,771 57,482 56,696 57,415 -2.45%
NOSH 281,666 315,000 301,621 267,500 299,230 297,777 302,348 -4.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.38% -1.08% 1.30% -0.61% 0.81% 0.37% -6.22% -
ROE -0.31% -0.41% 3.75% 0.21% 1.35% 0.47% -13.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.78 8.44 41.91 34.85 21.51 10.89 41.81 -37.33%
EPS -0.06 -0.08 0.74 0.04 0.26 0.09 -2.48 -91.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1961 0.1969 0.1898 0.1921 0.1904 0.1899 2.27%
Adjusted Per Share Value based on latest NOSH - 305,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.05 1.39 6.59 4.86 3.36 1.69 6.59 -40.25%
EPS -0.01 -0.01 0.12 0.01 0.04 0.01 -0.39 -91.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0289 0.0322 0.031 0.0265 0.03 0.0296 0.0299 -2.24%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.16 0.19 0.18 0.12 0.14 0.14 -
P/RPS 0.91 1.90 0.45 0.52 0.56 1.29 0.33 97.01%
P/EPS -316.67 -200.00 25.73 450.00 46.15 155.56 -5.65 1375.39%
EY -0.32 -0.50 3.89 0.22 2.17 0.64 -17.70 -93.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.96 0.95 0.62 0.74 0.74 19.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 -
Price 0.16 0.17 0.16 0.14 0.13 0.12 0.18 -
P/RPS 0.77 2.01 0.38 0.40 0.60 1.10 0.43 47.61%
P/EPS -266.67 -212.50 21.67 350.00 50.00 133.33 -7.26 1012.30%
EY -0.38 -0.47 4.61 0.29 2.00 0.75 -13.77 -90.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.81 0.74 0.68 0.63 0.95 -10.10%

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