[AIZO] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -11.9%
YoY- -50.97%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 93,225 64,366 32,415 126,400 90,646 55,464 26,252 132.58%
PBT -589 519 119 -8,140 -6,941 -3,852 -1,213 -38.19%
Tax 18 0 0 284 -36 0 0 -
NP -571 519 119 -7,856 -6,977 -3,852 -1,213 -39.45%
-
NP to SH 107 778 268 -7,494 -6,697 -3,827 -1,238 -
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 93,796 63,847 32,296 134,256 97,623 59,316 27,465 126.60%
-
Net Worth 50,771 57,482 56,696 57,415 57,636 60,358 63,077 -13.45%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,771 57,482 56,696 57,415 57,636 60,358 63,077 -13.45%
NOSH 267,500 299,230 297,777 302,348 303,031 301,338 301,951 -7.75%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -0.61% 0.81% 0.37% -6.22% -7.70% -6.95% -4.62% -
ROE 0.21% 1.35% 0.47% -13.05% -11.62% -6.34% -1.96% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 34.85 21.51 10.89 41.81 29.91 18.41 8.69 152.20%
EPS 0.04 0.26 0.09 -2.48 -2.21 -1.27 -0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1898 0.1921 0.1904 0.1899 0.1902 0.2003 0.2089 -6.18%
Adjusted Per Share Value based on latest NOSH - 308,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.86 3.36 1.69 6.59 4.73 2.89 1.37 132.42%
EPS 0.01 0.04 0.01 -0.39 -0.35 -0.20 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0265 0.03 0.0296 0.0299 0.0301 0.0315 0.0329 -13.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.18 0.12 0.14 0.14 0.14 0.14 0.15 -
P/RPS 0.52 0.56 1.29 0.33 0.47 0.76 1.73 -55.09%
P/EPS 450.00 46.15 155.56 -5.65 -6.33 -11.02 -36.59 -
EY 0.22 2.17 0.64 -17.70 -15.79 -9.07 -2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.62 0.74 0.74 0.74 0.70 0.72 20.27%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 17/08/10 26/05/10 24/02/10 25/11/09 26/08/09 26/05/09 -
Price 0.14 0.13 0.12 0.18 0.14 0.16 0.15 -
P/RPS 0.40 0.60 1.10 0.43 0.47 0.87 1.73 -62.29%
P/EPS 350.00 50.00 133.33 -7.26 -6.33 -12.60 -36.59 -
EY 0.29 2.00 0.75 -13.77 -15.79 -7.94 -2.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.63 0.95 0.74 0.80 0.72 1.84%

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