[AIZO] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 94.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 103,446 94,266 71,285 43,993 19,973 0 -
PBT 8,190 8,419 6,215 3,896 1,816 0 -
Tax -3,285 -3,378 -1,852 -1,335 -500 0 -
NP 4,905 5,041 4,363 2,561 1,316 0 -
-
NP to SH 4,905 5,041 4,363 2,561 1,316 0 -
-
Tax Rate 40.11% 40.12% 29.80% 34.27% 27.53% - -
Total Cost 98,541 89,225 66,922 41,432 18,657 0 -
-
Net Worth 69,153 67,799 64,659 53,935 52,730 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 1,653 1,653 - - - - -
Div Payout % 33.71% 32.80% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,153 67,799 64,659 53,935 52,730 0 -
NOSH 54,883 55,121 52,999 44,945 45,068 0 -
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.74% 5.35% 6.12% 5.82% 6.59% 0.00% -
ROE 7.09% 7.44% 6.75% 4.75% 2.50% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 188.48 171.01 134.50 97.88 44.32 0.00 -
EPS 8.94 9.15 8.23 5.70 2.92 0.00 -
DPS 3.01 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.22 1.20 1.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 44,945
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.48 4.99 3.78 2.33 1.06 0.00 -
EPS 0.26 0.27 0.23 0.14 0.07 0.00 -
DPS 0.09 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0366 0.0359 0.0343 0.0286 0.0279 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 31/03/06 30/12/05 30/09/05 - - - -
Price 0.20 0.16 0.19 0.00 0.00 0.00 -
P/RPS 0.11 0.09 0.14 0.00 0.00 0.00 -
P/EPS 2.24 1.75 2.31 0.00 0.00 0.00 -
EY 44.69 57.16 43.33 0.00 0.00 0.00 -
DY 15.07 18.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 26/05/06 28/02/06 - - - - -
Price 0.19 0.18 0.00 0.00 0.00 0.00 -
P/RPS 0.10 0.11 0.00 0.00 0.00 0.00 -
P/EPS 2.13 1.97 0.00 0.00 0.00 0.00 -
EY 47.04 50.81 0.00 0.00 0.00 0.00 -
DY 15.86 16.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.00 0.00 0.00 0.00 -

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