[AIZO] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 1981.31%
YoY- 129.72%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 90,067 58,525 26,590 126,396 93,225 64,366 32,415 97.51%
PBT 45 -230 -286 2,131 -589 519 119 -47.67%
Tax 0 5 0 -489 18 0 0 -
NP 45 -225 -286 1,642 -571 519 119 -47.67%
-
NP to SH 152 -169 -252 2,227 107 778 268 -31.45%
-
Tax Rate 0.00% - - 22.95% - 0.00% 0.00% -
Total Cost 90,022 58,750 26,876 124,754 93,796 63,847 32,296 97.93%
-
Net Worth 60,040 55,319 61,771 59,389 50,771 57,482 56,696 3.89%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 60,040 55,319 61,771 59,389 50,771 57,482 56,696 3.89%
NOSH 303,999 281,666 315,000 301,621 267,500 299,230 297,777 1.38%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.05% -0.38% -1.08% 1.30% -0.61% 0.81% 0.37% -
ROE 0.25% -0.31% -0.41% 3.75% 0.21% 1.35% 0.47% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.63 20.78 8.44 41.91 34.85 21.51 10.89 94.77%
EPS 0.05 -0.06 -0.08 0.74 0.04 0.26 0.09 -32.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.1964 0.1961 0.1969 0.1898 0.1921 0.1904 2.46%
Adjusted Per Share Value based on latest NOSH - 303,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.70 3.05 1.39 6.59 4.86 3.36 1.69 97.63%
EPS 0.01 -0.01 -0.01 0.12 0.01 0.04 0.01 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0313 0.0289 0.0322 0.031 0.0265 0.03 0.0296 3.78%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.19 0.16 0.19 0.18 0.12 0.14 -
P/RPS 0.54 0.91 1.90 0.45 0.52 0.56 1.29 -44.01%
P/EPS 320.00 -316.67 -200.00 25.73 450.00 46.15 155.56 61.67%
EY 0.31 -0.32 -0.50 3.89 0.22 2.17 0.64 -38.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.82 0.96 0.95 0.62 0.74 6.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 -
Price 0.16 0.16 0.17 0.16 0.14 0.13 0.12 -
P/RPS 0.54 0.77 2.01 0.38 0.40 0.60 1.10 -37.74%
P/EPS 320.00 -266.67 -212.50 21.67 350.00 50.00 133.33 79.16%
EY 0.31 -0.38 -0.47 4.61 0.29 2.00 0.75 -44.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.87 0.81 0.74 0.68 0.63 18.22%

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