[AIZO] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
17-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 190.3%
YoY- 120.33%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 99,343 71,267 58,525 64,366 55,464 78,894 71,618 5.60%
PBT 3,016 -3,817 -230 519 -3,852 3,038 445 37.52%
Tax 0 0 5 0 0 -388 171 -
NP 3,016 -3,817 -225 519 -3,852 2,650 616 30.27%
-
NP to SH 1,591 -4,105 -169 778 -3,827 2,900 616 17.11%
-
Tax Rate 0.00% - - 0.00% - 12.77% -38.43% -
Total Cost 96,327 75,084 58,750 63,847 59,316 76,244 71,002 5.21%
-
Net Worth 54,634 57,047 55,319 57,482 60,358 72,499 69,849 -4.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 1,099 -
Div Payout % - - - - - - 178.57% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 54,634 57,047 55,319 57,482 60,358 72,499 69,849 -4.00%
NOSH 300,188 301,838 281,666 299,230 301,338 302,083 54,999 32.65%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.04% -5.36% -0.38% 0.81% -6.95% 3.36% 0.86% -
ROE 2.91% -7.20% -0.31% 1.35% -6.34% 4.00% 0.88% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 33.09 23.61 20.78 21.51 18.41 26.12 130.21 -20.39%
EPS 0.53 -1.36 -0.06 0.26 -1.27 0.96 1.12 -11.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.182 0.189 0.1964 0.1921 0.2003 0.24 1.27 -27.63%
Adjusted Per Share Value based on latest NOSH - 299,999
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.26 3.78 3.10 3.41 2.94 4.18 3.79 5.60%
EPS 0.08 -0.22 -0.01 0.04 -0.20 0.15 0.03 17.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0289 0.0302 0.0293 0.0305 0.032 0.0384 0.037 -4.03%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.16 0.14 0.19 0.12 0.14 0.22 0.22 -
P/RPS 0.48 0.59 0.91 0.56 0.76 0.84 0.17 18.86%
P/EPS 30.19 -10.29 -316.67 46.15 -11.02 22.92 19.64 7.42%
EY 3.31 -9.71 -0.32 2.17 -9.07 4.36 5.09 -6.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.88 0.74 0.97 0.62 0.70 0.92 0.17 31.49%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 30/08/12 25/08/11 17/08/10 26/08/09 25/08/08 28/08/07 -
Price 0.16 0.14 0.16 0.13 0.16 0.21 0.20 -
P/RPS 0.48 0.59 0.77 0.60 0.87 0.80 0.15 21.37%
P/EPS 30.19 -10.29 -266.67 50.00 -12.60 21.87 17.86 9.13%
EY 3.31 -9.71 -0.38 2.00 -7.94 4.57 5.60 -8.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.88 0.74 0.81 0.68 0.80 0.88 0.16 32.82%

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