[AIZO] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 20.09%
YoY- 28.7%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 126,396 128,979 135,302 132,563 126,400 118,856 117,456 4.99%
PBT 2,131 -1,788 -3,769 -6,808 -8,140 -14,020 -12,716 -
Tax -489 338 284 284 284 56 646 -
NP 1,642 -1,450 -3,485 -6,524 -7,856 -13,964 -12,070 -
-
NP to SH 2,227 -690 -2,889 -5,989 -7,495 -13,331 -11,692 -
-
Tax Rate 22.95% - - - - - - -
Total Cost 124,754 130,429 138,787 139,087 134,256 132,820 129,526 -2.46%
-
Net Worth 59,773 57,888 57,630 56,696 58,595 57,460 60,322 -0.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 59,773 57,888 57,630 56,696 58,595 57,460 60,322 -0.60%
NOSH 303,571 305,000 299,999 297,777 308,400 302,105 301,162 0.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.30% -1.12% -2.58% -4.92% -6.22% -11.75% -10.28% -
ROE 3.73% -1.19% -5.01% -10.56% -12.79% -23.20% -19.38% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 41.64 42.29 45.10 44.52 40.99 39.34 39.00 4.45%
EPS 0.73 -0.23 -0.96 -2.01 -2.43 -4.41 -3.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1969 0.1898 0.1921 0.1904 0.19 0.1902 0.2003 -1.13%
Adjusted Per Share Value based on latest NOSH - 297,777
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.59 6.73 7.06 6.91 6.59 6.20 6.13 4.92%
EPS 0.12 -0.04 -0.15 -0.31 -0.39 -0.70 -0.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0312 0.0302 0.0301 0.0296 0.0306 0.03 0.0315 -0.63%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.19 0.18 0.12 0.14 0.14 0.14 0.14 -
P/RPS 0.46 0.43 0.27 0.31 0.34 0.36 0.36 17.69%
P/EPS 25.90 -79.57 -12.46 -6.96 -5.76 -3.17 -3.61 -
EY 3.86 -1.26 -8.03 -14.37 -17.36 -31.52 -27.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.95 0.62 0.74 0.74 0.74 0.70 23.36%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 25/11/09 26/08/09 -
Price 0.16 0.14 0.13 0.12 0.18 0.14 0.16 -
P/RPS 0.38 0.33 0.29 0.27 0.44 0.36 0.41 -4.92%
P/EPS 21.81 -61.88 -13.50 -5.97 -7.41 -3.17 -4.12 -
EY 4.59 -1.62 -7.41 -16.76 -13.50 -31.52 -24.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.74 0.68 0.63 0.95 0.74 0.80 0.82%

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