[AIZO] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -74.99%
YoY- -501.02%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 114,036 90,067 93,225 90,646 112,676 116,831 89,574 4.10%
PBT -4,680 45 -589 -6,941 1,254 801 3,972 -
Tax -1 0 18 -36 166 536 -1,105 -68.86%
NP -4,681 45 -571 -6,977 1,420 1,337 2,867 -
-
NP to SH -4,981 152 107 -6,697 1,670 1,494 2,867 -
-
Tax Rate - 0.00% - - -13.24% -66.92% 27.82% -
Total Cost 118,717 90,022 93,796 97,623 111,256 115,494 86,707 5.37%
-
Net Worth 56,149 60,040 50,771 57,636 69,836 69,756 69,886 -3.57%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 56,149 60,040 50,771 57,636 69,836 69,756 69,886 -3.57%
NOSH 301,878 303,999 267,500 303,031 303,636 54,926 55,028 32.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -4.10% 0.05% -0.61% -7.70% 1.26% 1.14% 3.20% -
ROE -8.87% 0.25% 0.21% -11.62% 2.39% 2.14% 4.10% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 37.78 29.63 34.85 29.91 37.11 212.70 162.78 -21.58%
EPS -1.65 0.05 0.04 -2.21 0.55 2.72 5.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.1975 0.1898 0.1902 0.23 1.27 1.27 -27.37%
Adjusted Per Share Value based on latest NOSH - 302,105
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.04 4.77 4.94 4.80 5.97 6.19 4.75 4.08%
EPS -0.26 0.01 0.01 -0.35 0.09 0.08 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0297 0.0318 0.0269 0.0305 0.037 0.037 0.037 -3.59%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.13 0.16 0.18 0.14 0.19 0.20 0.18 -
P/RPS 0.34 0.54 0.52 0.47 0.51 0.09 0.11 20.67%
P/EPS -7.88 320.00 450.00 -6.33 34.55 7.35 3.45 -
EY -12.69 0.31 0.22 -15.79 2.89 13.60 28.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.95 0.74 0.83 0.16 0.14 30.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 14/11/11 18/11/10 25/11/09 19/11/08 21/11/07 23/11/06 -
Price 0.13 0.16 0.14 0.14 0.18 0.26 0.19 -
P/RPS 0.34 0.54 0.40 0.47 0.49 0.12 0.12 18.93%
P/EPS -7.88 320.00 350.00 -6.33 32.73 9.56 3.65 -
EY -12.69 0.31 0.29 -15.79 3.06 10.46 27.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.74 0.74 0.78 0.20 0.15 29.24%

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