[AIZO] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 76.12%
YoY- 94.82%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 120,555 120,571 126,396 128,979 135,302 132,563 126,400 -3.11%
PBT 1,382 1,726 2,131 -1,788 -3,769 -6,808 -8,140 -
Tax -484 -489 -489 338 284 284 284 -
NP 898 1,237 1,642 -1,450 -3,485 -6,524 -7,856 -
-
NP to SH 1,280 1,707 2,227 -690 -2,889 -5,989 -7,495 -
-
Tax Rate 35.02% 28.33% 22.95% - - - - -
Total Cost 119,657 119,334 124,754 130,429 138,787 139,087 134,256 -7.40%
-
Net Worth 54,337 61,771 59,773 57,888 57,630 56,696 58,595 -4.91%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 54,337 61,771 59,773 57,888 57,630 56,696 58,595 -4.91%
NOSH 276,666 315,000 303,571 305,000 299,999 297,777 308,400 -7.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.74% 1.03% 1.30% -1.12% -2.58% -4.92% -6.22% -
ROE 2.36% 2.76% 3.73% -1.19% -5.01% -10.56% -12.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 43.57 38.28 41.64 42.29 45.10 44.52 40.99 4.16%
EPS 0.46 0.54 0.73 -0.23 -0.96 -2.01 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1961 0.1969 0.1898 0.1921 0.1904 0.19 2.23%
Adjusted Per Share Value based on latest NOSH - 305,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.29 6.29 6.59 6.73 7.06 6.91 6.59 -3.06%
EPS 0.07 0.09 0.12 -0.04 -0.15 -0.31 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0322 0.0312 0.0302 0.0301 0.0296 0.0306 -5.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.16 0.19 0.18 0.12 0.14 0.14 -
P/RPS 0.44 0.42 0.46 0.43 0.27 0.31 0.34 18.81%
P/EPS 41.07 29.53 25.90 -79.57 -12.46 -6.96 -5.76 -
EY 2.44 3.39 3.86 -1.26 -8.03 -14.37 -17.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.96 0.95 0.62 0.74 0.74 19.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 -
Price 0.16 0.17 0.16 0.14 0.13 0.12 0.18 -
P/RPS 0.37 0.44 0.38 0.33 0.29 0.27 0.44 -10.93%
P/EPS 34.58 31.37 21.81 -61.88 -13.50 -5.97 -7.41 -
EY 2.89 3.19 4.59 -1.62 -7.41 -16.76 -13.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.81 0.74 0.68 0.63 0.95 -10.10%

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