[AIZO] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1825.0%
YoY- -69.28%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 172,540 153,043 155,774 143,236 124,284 118,571 119,432 27.76%
PBT 8,860 -6,863 1,068 890 64 3,846 5,296 40.88%
Tax -700 887 714 342 0 -1,387 -1,473 -39.07%
NP 8,160 -5,976 1,782 1,232 64 2,459 3,822 65.72%
-
NP to SH 8,792 -5,736 1,992 1,232 64 2,459 3,822 74.17%
-
Tax Rate 7.90% - -66.85% -38.43% 0.00% 36.06% 27.81% -
Total Cost 164,380 159,019 153,992 142,004 124,220 116,112 115,609 26.41%
-
Net Worth 72,263 63,437 69,756 69,849 66,666 13,752 69,886 2.25%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - 2,199 4,266 1,100 - -
Div Payout % - - - 178.57% 6,666.67% 44.74% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 72,263 63,437 69,756 69,849 66,666 13,752 69,886 2.25%
NOSH 301,095 275,817 54,926 54,999 53,333 55,011 55,028 210.19%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.73% -3.90% 1.14% 0.86% 0.05% 2.07% 3.20% -
ROE 12.17% -9.04% 2.86% 1.76% 0.10% 17.88% 5.47% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 57.30 55.49 283.61 260.43 233.03 215.54 217.04 -58.81%
EPS 2.92 -2.08 3.63 2.24 0.12 0.89 6.95 -43.87%
DPS 0.00 0.00 0.00 4.00 8.00 2.00 0.00 -
NAPS 0.24 0.23 1.27 1.27 1.25 0.25 1.27 -67.03%
Adjusted Per Share Value based on latest NOSH - 55,045
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 9.00 7.98 8.12 7.47 6.48 6.18 6.23 27.76%
EPS 0.46 -0.30 0.10 0.06 0.00 0.13 0.20 74.15%
DPS 0.00 0.00 0.00 0.11 0.22 0.06 0.00 -
NAPS 0.0377 0.0331 0.0364 0.0364 0.0348 0.0072 0.0364 2.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.23 0.30 0.20 0.22 0.18 0.19 0.18 -
P/RPS 0.40 0.54 0.07 0.08 0.08 0.09 0.08 192.11%
P/EPS 7.88 -14.43 5.51 9.82 150.00 4.25 2.59 109.82%
EY 12.70 -6.93 18.13 10.18 0.67 23.53 38.59 -52.30%
DY 0.00 0.00 0.00 18.18 44.44 10.53 0.00 -
P/NAPS 0.96 1.30 0.16 0.17 0.14 0.76 0.14 260.51%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/04/08 28/02/08 21/11/07 28/08/07 16/05/07 27/02/07 23/11/06 -
Price 0.22 0.25 0.26 0.20 0.19 0.20 0.19 -
P/RPS 0.38 0.45 0.09 0.08 0.08 0.09 0.09 161.00%
P/EPS 7.53 -12.02 7.17 8.93 158.33 4.47 2.74 96.07%
EY 13.27 -8.32 13.95 11.20 0.63 22.35 36.56 -49.08%
DY 0.00 0.00 0.00 20.00 42.11 10.00 0.00 -
P/NAPS 0.92 1.09 0.20 0.16 0.15 0.80 0.15 234.69%

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