[AIZO] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -209.13%
YoY- -231.97%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 71,267 58,525 64,366 55,464 78,894 71,618 59,009 3.19%
PBT -3,817 -230 519 -3,852 3,038 445 2,825 -
Tax 0 5 0 0 -388 171 -820 -
NP -3,817 -225 519 -3,852 2,650 616 2,005 -
-
NP to SH -4,105 -169 778 -3,827 2,900 616 2,005 -
-
Tax Rate - - 0.00% - 12.77% -38.43% 29.03% -
Total Cost 75,084 58,750 63,847 59,316 76,244 71,002 57,004 4.69%
-
Net Worth 57,047 55,319 57,482 60,358 72,499 69,849 68,664 -3.03%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 1,099 1,098 -
Div Payout % - - - - - 178.57% 54.79% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 57,047 55,319 57,482 60,358 72,499 69,849 68,664 -3.03%
NOSH 301,838 281,666 299,230 301,338 302,083 54,999 54,931 32.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -5.36% -0.38% 0.81% -6.95% 3.36% 0.86% 3.40% -
ROE -7.20% -0.31% 1.35% -6.34% 4.00% 0.88% 2.92% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.61 20.78 21.51 18.41 26.12 130.21 107.42 -22.29%
EPS -1.36 -0.06 0.26 -1.27 0.96 1.12 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.189 0.1964 0.1921 0.2003 0.24 1.27 1.25 -26.98%
Adjusted Per Share Value based on latest NOSH - 301,162
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.78 3.10 3.41 2.94 4.18 3.79 3.13 3.19%
EPS -0.22 -0.01 0.04 -0.20 0.15 0.03 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.06 -
NAPS 0.0302 0.0293 0.0305 0.032 0.0384 0.037 0.0364 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.14 0.19 0.12 0.14 0.22 0.22 0.18 -
P/RPS 0.59 0.91 0.56 0.76 0.84 0.17 0.17 23.02%
P/EPS -10.29 -316.67 46.15 -11.02 22.92 19.64 4.93 -
EY -9.71 -0.32 2.17 -9.07 4.36 5.09 20.28 -
DY 0.00 0.00 0.00 0.00 0.00 9.09 11.11 -
P/NAPS 0.74 0.97 0.62 0.70 0.92 0.17 0.14 31.94%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 17/08/10 26/08/09 25/08/08 28/08/07 28/08/06 -
Price 0.14 0.16 0.13 0.16 0.21 0.20 0.19 -
P/RPS 0.59 0.77 0.60 0.87 0.80 0.15 0.18 21.85%
P/EPS -10.29 -266.67 50.00 -12.60 21.87 17.86 5.21 -
EY -9.71 -0.38 2.00 -7.94 4.57 5.60 19.21 -
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.53 -
P/NAPS 0.74 0.81 0.68 0.80 0.88 0.16 0.15 30.44%

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