[AIZO] YoY Cumulative Quarter 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- 103.58%
YoY- 121.65%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 45,238 32,113 26,590 32,415 26,252 43,135 31,071 6.45%
PBT 1,620 -459 -286 119 -1,213 2,215 16 115.73%
Tax 0 0 0 0 0 -175 0 -
NP 1,620 -459 -286 119 -1,213 2,040 16 115.73%
-
NP to SH 1,178 -642 -252 268 -1,238 2,198 16 104.59%
-
Tax Rate 0.00% - - 0.00% - 7.90% 0.00% -
Total Cost 43,618 32,572 26,876 32,296 27,465 41,095 31,055 5.81%
-
Net Worth 53,765 60,409 61,771 56,696 63,077 72,263 66,666 -3.51%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 1,066 -
Div Payout % - - - - - - 6,666.66% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 53,765 60,409 61,771 56,696 63,077 72,263 66,666 -3.51%
NOSH 302,051 305,714 315,000 297,777 301,951 301,095 53,333 33.47%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.58% -1.43% -1.08% 0.37% -4.62% 4.73% 0.05% -
ROE 2.19% -1.06% -0.41% 0.47% -1.96% 3.04% 0.02% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.98 10.50 8.44 10.89 8.69 14.33 58.26 -20.24%
EPS 0.39 -0.21 -0.08 0.09 -0.41 0.73 0.03 53.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.178 0.1976 0.1961 0.1904 0.2089 0.24 1.25 -27.71%
Adjusted Per Share Value based on latest NOSH - 297,777
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2.36 1.67 1.39 1.69 1.37 2.25 1.62 6.46%
EPS 0.06 -0.03 -0.01 0.01 -0.06 0.11 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.028 0.0315 0.0322 0.0296 0.0329 0.0377 0.0348 -3.55%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.12 0.16 0.16 0.14 0.15 0.23 0.18 -
P/RPS 0.80 1.52 1.90 1.29 1.73 1.61 0.31 17.10%
P/EPS 30.77 -76.19 -200.00 155.56 -36.59 31.51 600.00 -39.01%
EY 3.25 -1.31 -0.50 0.64 -2.73 3.17 0.17 63.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.11 -
P/NAPS 0.67 0.81 0.82 0.74 0.72 0.96 0.14 29.78%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 17/05/13 30/05/12 23/05/11 26/05/10 26/05/09 28/04/08 16/05/07 -
Price 0.16 0.14 0.17 0.12 0.15 0.22 0.19 -
P/RPS 1.07 1.33 2.01 1.10 1.73 1.54 0.33 21.63%
P/EPS 41.03 -66.67 -212.50 133.33 -36.59 30.14 633.33 -36.59%
EY 2.44 -1.50 -0.47 0.75 -2.73 3.32 0.16 57.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.53 -
P/NAPS 0.90 0.71 0.87 0.63 0.72 0.92 0.15 34.76%

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