[AIZO] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -163.94%
YoY- -154.76%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 48,785 42,769 39,154 32,113 31,438 31,542 31,935 32.47%
PBT -3,714 -863 -3,358 -459 1,297 275 56 -
Tax -151 -1 0 0 -325 -5 5 -
NP -3,865 -864 -3,358 -459 972 270 61 -
-
NP to SH -3,688 -876 -3,463 -642 1,004 321 83 -
-
Tax Rate - - - - 25.06% 1.82% -8.93% -
Total Cost 52,650 43,633 42,512 32,572 30,466 31,272 31,874 39.52%
-
Net Worth 52,901 56,184 57,412 60,409 61,199 57,634 54,337 -1.76%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 52,901 56,184 57,412 60,409 61,199 57,634 54,337 -1.76%
NOSH 302,295 302,068 303,771 305,714 305,999 291,818 276,666 6.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -7.92% -2.02% -8.58% -1.43% 3.09% 0.86% 0.19% -
ROE -6.97% -1.56% -6.03% -1.06% 1.64% 0.56% 0.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 16.14 14.16 12.89 10.50 10.27 10.81 11.54 24.93%
EPS -1.22 -0.29 -1.14 -0.21 0.33 0.11 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.175 0.186 0.189 0.1976 0.20 0.1975 0.1964 -7.37%
Adjusted Per Share Value based on latest NOSH - 305,714
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2.58 2.27 2.07 1.70 1.67 1.67 1.69 32.41%
EPS -0.20 -0.05 -0.18 -0.03 0.05 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.028 0.0298 0.0304 0.032 0.0324 0.0305 0.0288 -1.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.11 0.13 0.14 0.16 0.14 0.16 0.19 -
P/RPS 0.68 0.92 1.09 1.52 1.36 1.48 1.65 -44.47%
P/EPS -9.02 -44.83 -12.28 -76.19 42.67 145.45 633.33 -
EY -11.09 -2.23 -8.14 -1.31 2.34 0.69 0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.74 0.81 0.70 0.81 0.97 -24.90%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 -
Price 0.12 0.13 0.14 0.14 0.14 0.16 0.16 -
P/RPS 0.74 0.92 1.09 1.33 1.36 1.48 1.39 -34.18%
P/EPS -9.84 -44.83 -12.28 -66.67 42.67 145.45 533.33 -
EY -10.17 -2.23 -8.14 -1.50 2.34 0.69 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.70 0.74 0.71 0.70 0.81 0.81 -10.09%

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