[AIZO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 46.33%
YoY- 1.97%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 35,759 43,135 36,211 45,213 40,547 31,071 28,997 15.01%
PBT 823 2,215 -7,665 356 429 16 -124 -
Tax -213 -175 352 365 171 0 -295 -19.53%
NP 610 2,040 -7,313 721 600 16 -419 -
-
NP to SH 702 2,198 -7,230 878 600 16 -419 -
-
Tax Rate 25.88% 7.90% - -102.53% -39.86% 0.00% - -
Total Cost 35,149 41,095 43,524 44,492 39,947 31,055 29,416 12.61%
-
Net Worth 73,252 72,263 67,052 69,691 69,908 66,666 69,465 3.60%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 1,100 1,066 - -
Div Payout % - - - - 183.49% 6,666.66% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,252 72,263 67,052 69,691 69,908 66,666 69,465 3.60%
NOSH 305,217 301,095 291,532 54,874 55,045 53,333 55,131 213.27%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.71% 4.73% -20.20% 1.59% 1.48% 0.05% -1.44% -
ROE 0.96% 3.04% -10.78% 1.26% 0.86% 0.02% -0.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 11.72 14.33 12.42 82.39 73.66 58.26 52.60 -63.28%
EPS 0.23 0.73 -2.48 1.60 1.09 0.03 -0.76 -
DPS 0.00 0.00 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.24 0.24 0.23 1.27 1.27 1.25 1.26 -66.92%
Adjusted Per Share Value based on latest NOSH - 54,874
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.86 2.25 1.89 2.36 2.11 1.62 1.51 14.92%
EPS 0.04 0.11 -0.38 0.05 0.03 0.00 -0.02 -
DPS 0.00 0.00 0.00 0.00 0.06 0.06 0.00 -
NAPS 0.0382 0.0377 0.035 0.0363 0.0365 0.0348 0.0362 3.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.22 0.23 0.30 0.20 0.22 0.18 0.19 -
P/RPS 1.88 1.61 2.42 0.24 0.30 0.31 0.36 201.30%
P/EPS 95.65 31.51 -12.10 12.50 20.18 600.00 -25.00 -
EY 1.05 3.17 -8.27 8.00 4.95 0.17 -4.00 -
DY 0.00 0.00 0.00 0.00 9.09 11.11 0.00 -
P/NAPS 0.92 0.96 1.30 0.16 0.17 0.14 0.15 235.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 25/08/08 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 27/02/07 -
Price 0.21 0.22 0.25 0.26 0.20 0.19 0.20 -
P/RPS 1.79 1.54 2.01 0.32 0.27 0.33 0.38 181.26%
P/EPS 91.30 30.14 -10.08 16.25 18.35 633.33 -26.32 -
EY 1.10 3.32 -9.92 6.15 5.45 0.16 -3.80 -
DY 0.00 0.00 0.00 0.00 10.00 10.53 0.00 -
P/NAPS 0.88 0.92 1.09 0.20 0.16 0.15 0.16 211.90%

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