[AIZO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.67%
YoY- -34.27%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 143,236 124,284 118,571 119,432 118,018 116,612 94,266 32.27%
PBT 890 64 3,846 5,296 5,650 6,348 8,418 -77.73%
Tax 342 0 -1,387 -1,473 -1,640 -1,628 -3,378 -
NP 1,232 64 2,459 3,822 4,010 4,720 5,040 -61.00%
-
NP to SH 1,232 64 2,459 3,822 4,010 4,720 5,040 -61.00%
-
Tax Rate -38.43% 0.00% 36.06% 27.81% 29.03% 25.65% 40.13% -
Total Cost 142,004 124,220 116,112 115,609 114,008 111,892 89,226 36.42%
-
Net Worth 69,849 66,666 13,752 69,886 68,664 69,153 60,895 9.60%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,199 4,266 1,100 - 2,197 - 1,485 30.01%
Div Payout % 178.57% 6,666.67% 44.74% - 54.79% - 29.47% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,849 66,666 13,752 69,886 68,664 69,153 60,895 9.60%
NOSH 54,999 53,333 55,011 55,028 54,931 54,883 49,508 7.28%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.86% 0.05% 2.07% 3.20% 3.40% 4.05% 5.35% -
ROE 1.76% 0.10% 17.88% 5.47% 5.84% 6.83% 8.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 260.43 233.03 215.54 217.04 214.85 212.47 190.40 23.29%
EPS 2.24 0.12 0.89 6.95 7.30 8.60 10.18 -63.65%
DPS 4.00 8.00 2.00 0.00 4.00 0.00 3.00 21.20%
NAPS 1.27 1.25 0.25 1.27 1.25 1.26 1.23 2.16%
Adjusted Per Share Value based on latest NOSH - 54,840
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.59 6.58 6.28 6.33 6.25 6.18 4.99 32.36%
EPS 0.07 0.00 0.13 0.20 0.21 0.25 0.27 -59.44%
DPS 0.12 0.23 0.06 0.00 0.12 0.00 0.08 31.13%
NAPS 0.037 0.0353 0.0073 0.037 0.0364 0.0366 0.0323 9.50%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.18 0.19 0.18 0.18 0.20 0.16 -
P/RPS 0.08 0.08 0.09 0.08 0.08 0.09 0.08 0.00%
P/EPS 9.82 150.00 4.25 2.59 2.47 2.33 1.57 240.61%
EY 10.18 0.67 23.53 38.59 40.56 43.00 63.63 -70.62%
DY 18.18 44.44 10.53 0.00 22.22 0.00 18.75 -2.04%
P/NAPS 0.17 0.14 0.76 0.14 0.14 0.16 0.13 19.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 16/05/07 27/02/07 23/11/06 28/08/06 26/05/06 28/02/06 -
Price 0.20 0.19 0.20 0.19 0.19 0.19 0.18 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.09 0.09 -7.57%
P/EPS 8.93 158.33 4.47 2.74 2.60 2.21 1.77 195.03%
EY 11.20 0.63 22.35 36.56 38.42 45.26 56.56 -66.12%
DY 20.00 42.11 10.00 0.00 21.05 0.00 16.67 12.94%
P/NAPS 0.16 0.15 0.80 0.15 0.15 0.15 0.15 4.40%

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