[AIZO] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -69.22%
YoY- -136.35%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 127,028 120,571 132,563 124,003 165,106 120,489 103,446 3.47%
PBT 1,169 1,726 -6,808 -9,254 -4,665 2,276 8,190 -27.68%
Tax -325 -489 284 433 713 -993 -3,285 -31.96%
NP 844 1,237 -6,524 -8,821 -3,952 1,283 4,905 -25.40%
-
NP to SH 766 1,707 -5,989 -8,400 -3,554 1,283 4,905 -26.59%
-
Tax Rate 27.80% 28.33% - - - 43.63% 40.11% -
Total Cost 126,184 119,334 139,087 132,824 169,058 119,206 98,541 4.20%
-
Net Worth 60,409 61,771 56,696 63,077 72,263 66,666 69,153 -2.22%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 1,100 2,166 1,653 -
Div Payout % - - - - 0.00% 168.87% 33.71% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 60,409 61,771 56,696 63,077 72,263 66,666 69,153 -2.22%
NOSH 305,714 315,000 297,777 301,951 301,095 53,333 54,883 33.10%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.66% 1.03% -4.92% -7.11% -2.39% 1.06% 4.74% -
ROE 1.27% 2.76% -10.56% -13.32% -4.92% 1.92% 7.09% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.55 38.28 44.52 41.07 54.84 225.92 188.48 -22.25%
EPS 0.25 0.54 -2.01 -2.78 -1.18 2.41 8.94 -44.87%
DPS 0.00 0.00 0.00 0.00 0.37 4.06 3.01 -
NAPS 0.1976 0.1961 0.1904 0.2089 0.24 1.25 1.26 -26.54%
Adjusted Per Share Value based on latest NOSH - 301,951
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 6.73 6.39 7.02 6.57 8.75 6.38 5.48 3.48%
EPS 0.04 0.09 -0.32 -0.45 -0.19 0.07 0.26 -26.77%
DPS 0.00 0.00 0.00 0.00 0.06 0.11 0.09 -
NAPS 0.032 0.0327 0.03 0.0334 0.0383 0.0353 0.0366 -2.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.16 0.16 0.14 0.15 0.23 0.18 0.20 -
P/RPS 0.39 0.42 0.31 0.37 0.42 0.08 0.11 23.46%
P/EPS 63.86 29.53 -6.96 -5.39 -19.49 7.48 2.24 74.69%
EY 1.57 3.39 -14.37 -18.55 -5.13 13.36 44.69 -42.74%
DY 0.00 0.00 0.00 0.00 1.59 22.57 15.07 -
P/NAPS 0.81 0.82 0.74 0.72 0.96 0.14 0.16 31.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 23/05/11 26/05/10 26/05/09 28/04/08 16/05/07 26/05/06 -
Price 0.14 0.17 0.12 0.15 0.22 0.19 0.19 -
P/RPS 0.34 0.44 0.27 0.37 0.40 0.08 0.10 22.60%
P/EPS 55.87 31.37 -5.97 -5.39 -18.64 7.90 2.13 72.28%
EY 1.79 3.19 -16.76 -18.55 -5.37 12.66 47.04 -41.97%
DY 0.00 0.00 0.00 0.00 1.66 21.38 15.86 -
P/NAPS 0.71 0.87 0.63 0.72 0.92 0.15 0.15 29.54%

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