[AIZO] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2.7%
YoY- 272.72%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 118,571 112,555 109,282 103,446 94,266 71,285 43,993 93.32%
PBT 3,847 6,175 7,348 8,190 8,419 6,215 3,896 -0.83%
Tax -1,400 -2,631 -2,863 -3,285 -3,378 -1,852 -1,335 3.21%
NP 2,447 3,544 4,485 4,905 5,041 4,363 2,561 -2.98%
-
NP to SH 2,447 3,544 4,485 4,905 5,041 4,363 2,561 -2.98%
-
Tax Rate 36.39% 42.61% 38.96% 40.11% 40.12% 29.80% 34.27% -
Total Cost 116,124 109,011 104,797 98,541 89,225 66,922 41,432 98.41%
-
Net Worth 69,465 69,647 68,750 69,153 67,799 64,659 53,935 18.32%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,100 2,753 2,753 1,653 1,653 - - -
Div Payout % 44.95% 77.70% 61.40% 33.71% 32.80% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 69,465 69,647 68,750 69,153 67,799 64,659 53,935 18.32%
NOSH 55,131 54,840 55,000 54,883 55,121 52,999 44,945 14.54%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.06% 3.15% 4.10% 4.74% 5.35% 6.12% 5.82% -
ROE 3.52% 5.09% 6.52% 7.09% 7.44% 6.75% 4.75% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 215.07 205.24 198.69 188.48 171.01 134.50 97.88 68.77%
EPS 4.44 6.46 8.15 8.94 9.15 8.23 5.70 -15.30%
DPS 2.00 5.00 5.01 3.01 3.00 0.00 0.00 -
NAPS 1.26 1.27 1.25 1.26 1.23 1.22 1.20 3.29%
Adjusted Per Share Value based on latest NOSH - 54,883
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.18 5.87 5.70 5.39 4.92 3.72 2.29 93.48%
EPS 0.13 0.18 0.23 0.26 0.26 0.23 0.13 0.00%
DPS 0.06 0.14 0.14 0.09 0.09 0.00 0.00 -
NAPS 0.0362 0.0363 0.0359 0.0361 0.0354 0.0337 0.0281 18.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.19 0.18 0.18 0.20 0.16 0.19 0.00 -
P/RPS 0.09 0.09 0.09 0.11 0.09 0.14 0.00 -
P/EPS 4.28 2.79 2.21 2.24 1.75 2.31 0.00 -
EY 23.36 35.90 45.30 44.69 57.16 43.33 0.00 -
DY 10.53 27.78 27.81 15.07 18.75 0.00 0.00 -
P/NAPS 0.15 0.14 0.14 0.16 0.13 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 26/05/06 28/02/06 - - -
Price 0.20 0.19 0.19 0.19 0.18 0.00 0.00 -
P/RPS 0.09 0.09 0.10 0.10 0.11 0.00 0.00 -
P/EPS 4.51 2.94 2.33 2.13 1.97 0.00 0.00 -
EY 22.19 34.01 42.92 47.04 50.81 0.00 0.00 -
DY 10.00 26.32 26.35 15.86 16.67 0.00 0.00 -
P/NAPS 0.16 0.15 0.15 0.15 0.15 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