[AIZO] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.22%
YoY- -136.35%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 126,400 118,856 117,456 124,003 140,886 148,887 160,318 -14.61%
PBT -8,140 -14,020 -12,716 -9,254 -5,826 -6,412 -4,271 53.53%
Tax 284 56 646 433 258 518 329 -9.31%
NP -7,856 -13,964 -12,070 -8,821 -5,568 -5,894 -3,942 58.16%
-
NP to SH -7,495 -13,331 -11,692 -8,400 -4,964 -5,561 -3,452 67.43%
-
Tax Rate - - - - - - - -
Total Cost 134,256 132,820 129,526 132,824 146,454 154,781 164,260 -12.54%
-
Net Worth 58,595 57,460 60,322 63,077 66,632 69,056 73,252 -13.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 58,595 57,460 60,322 63,077 66,632 69,056 73,252 -13.79%
NOSH 308,400 302,105 301,162 301,951 302,876 300,243 305,217 0.69%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -6.22% -11.75% -10.28% -7.11% -3.95% -3.96% -2.46% -
ROE -12.79% -23.20% -19.38% -13.32% -7.45% -8.05% -4.71% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 40.99 39.34 39.00 41.07 46.52 49.59 52.53 -15.20%
EPS -2.43 -4.41 -3.88 -2.78 -1.64 -1.85 -1.13 66.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1902 0.2003 0.2089 0.22 0.23 0.24 -14.38%
Adjusted Per Share Value based on latest NOSH - 301,951
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.70 6.30 6.22 6.57 7.46 7.89 8.49 -14.56%
EPS -0.40 -0.71 -0.62 -0.45 -0.26 -0.29 -0.18 70.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.0304 0.032 0.0334 0.0353 0.0366 0.0388 -13.86%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.14 0.14 0.15 0.17 0.19 0.22 -
P/RPS 0.34 0.36 0.36 0.37 0.37 0.38 0.42 -13.10%
P/EPS -5.76 -3.17 -3.61 -5.39 -10.37 -10.26 -19.45 -55.47%
EY -17.36 -31.52 -27.73 -18.55 -9.64 -9.75 -5.14 124.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.74 0.70 0.72 0.77 0.83 0.92 -13.47%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 26/08/09 26/05/09 25/02/09 19/11/08 25/08/08 -
Price 0.18 0.14 0.16 0.15 0.17 0.18 0.21 -
P/RPS 0.44 0.36 0.41 0.37 0.37 0.36 0.40 6.54%
P/EPS -7.41 -3.17 -4.12 -5.39 -10.37 -9.72 -18.57 -45.70%
EY -13.50 -31.52 -24.26 -18.55 -9.64 -10.29 -5.39 84.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.80 0.72 0.77 0.78 0.88 5.22%

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