[AIZO] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 74.7%
YoY- -372.9%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 54,105 45,238 48,785 42,769 39,154 32,113 31,438 43.65%
PBT 1,396 1,620 -3,714 -863 -3,358 -459 1,297 5.03%
Tax 0 0 -151 -1 0 0 -325 -
NP 1,396 1,620 -3,865 -864 -3,358 -459 972 27.32%
-
NP to SH 413 1,178 -3,688 -876 -3,463 -642 1,004 -44.71%
-
Tax Rate 0.00% 0.00% - - - - 25.06% -
Total Cost 52,709 43,618 52,650 43,633 42,512 32,572 30,466 44.16%
-
Net Worth 53,689 53,765 52,901 56,184 57,412 60,409 61,199 -8.36%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 53,689 53,765 52,901 56,184 57,412 60,409 61,199 -8.36%
NOSH 294,999 302,051 302,295 302,068 303,771 305,714 305,999 -2.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.58% 3.58% -7.92% -2.02% -8.58% -1.43% 3.09% -
ROE 0.77% 2.19% -6.97% -1.56% -6.03% -1.06% 1.64% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.34 14.98 16.14 14.16 12.89 10.50 10.27 47.24%
EPS 0.14 0.39 -1.22 -0.29 -1.14 -0.21 0.33 -43.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.182 0.178 0.175 0.186 0.189 0.1976 0.20 -6.09%
Adjusted Per Share Value based on latest NOSH - 302,068
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.87 2.40 2.58 2.27 2.07 1.70 1.67 43.52%
EPS 0.02 0.06 -0.20 -0.05 -0.18 -0.03 0.05 -45.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0284 0.0285 0.028 0.0298 0.0304 0.032 0.0324 -8.41%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.16 0.12 0.11 0.13 0.14 0.16 0.14 -
P/RPS 0.87 0.80 0.68 0.92 1.09 1.52 1.36 -25.77%
P/EPS 114.29 30.77 -9.02 -44.83 -12.28 -76.19 42.67 92.98%
EY 0.88 3.25 -11.09 -2.23 -8.14 -1.31 2.34 -47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.67 0.63 0.70 0.74 0.81 0.70 16.49%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 17/05/13 27/02/13 22/11/12 30/08/12 30/05/12 23/02/12 -
Price 0.16 0.16 0.12 0.13 0.14 0.14 0.14 -
P/RPS 0.87 1.07 0.74 0.92 1.09 1.33 1.36 -25.77%
P/EPS 114.29 41.03 -9.84 -44.83 -12.28 -66.67 42.67 92.98%
EY 0.88 2.44 -10.17 -2.23 -8.14 -1.50 2.34 -47.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.90 0.69 0.70 0.74 0.71 0.70 16.49%

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