[AIZO] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 212.77%
YoY- -52.64%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 42,769 39,154 32,113 31,438 31,542 31,935 26,590 37.16%
PBT -863 -3,358 -459 1,297 275 56 -286 108.39%
Tax -1 0 0 -325 -5 5 0 -
NP -864 -3,358 -459 972 270 61 -286 108.55%
-
NP to SH -876 -3,463 -642 1,004 321 83 -252 128.95%
-
Tax Rate - - - 25.06% 1.82% -8.93% - -
Total Cost 43,633 42,512 32,572 30,466 31,272 31,874 26,876 38.01%
-
Net Worth 56,184 57,412 60,409 61,199 57,634 54,337 61,771 -6.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 56,184 57,412 60,409 61,199 57,634 54,337 61,771 -6.10%
NOSH 302,068 303,771 305,714 305,999 291,818 276,666 315,000 -2.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.02% -8.58% -1.43% 3.09% 0.86% 0.19% -1.08% -
ROE -1.56% -6.03% -1.06% 1.64% 0.56% 0.15% -0.41% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 14.16 12.89 10.50 10.27 10.81 11.54 8.44 41.06%
EPS -0.29 -1.14 -0.21 0.33 0.11 0.03 -0.08 135.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.189 0.1976 0.20 0.1975 0.1964 0.1961 -3.45%
Adjusted Per Share Value based on latest NOSH - 305,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2.27 2.07 1.70 1.67 1.67 1.69 1.41 37.24%
EPS -0.05 -0.18 -0.03 0.05 0.02 0.00 -0.01 191.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0298 0.0304 0.032 0.0324 0.0305 0.0288 0.0327 -5.98%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.13 0.14 0.16 0.14 0.16 0.19 0.16 -
P/RPS 0.92 1.09 1.52 1.36 1.48 1.65 1.90 -38.25%
P/EPS -44.83 -12.28 -76.19 42.67 145.45 633.33 -200.00 -62.99%
EY -2.23 -8.14 -1.31 2.34 0.69 0.16 -0.50 170.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.81 0.70 0.81 0.97 0.82 -9.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 23/05/11 -
Price 0.13 0.14 0.14 0.14 0.16 0.16 0.17 -
P/RPS 0.92 1.09 1.33 1.36 1.48 1.39 2.01 -40.52%
P/EPS -44.83 -12.28 -66.67 42.67 145.45 533.33 -212.50 -64.46%
EY -2.23 -8.14 -1.50 2.34 0.69 0.19 -0.47 181.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.71 0.70 0.81 0.81 0.87 -13.45%

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