[AIZO] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -13.34%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 119,432 118,018 116,612 94,266 95,046 87,986 79,892 30.70%
PBT 5,296 5,650 6,348 8,418 8,285 7,790 7,264 -18.97%
Tax -1,473 -1,640 -1,628 -3,378 -2,469 -2,670 -2,000 -18.43%
NP 3,822 4,010 4,720 5,040 5,816 5,120 5,264 -19.20%
-
NP to SH 3,822 4,010 4,720 5,040 5,816 5,120 5,264 -19.20%
-
Tax Rate 27.81% 29.03% 25.65% 40.13% 29.80% 34.27% 27.53% -
Total Cost 115,609 114,008 111,892 89,226 89,230 82,866 74,628 33.84%
-
Net Worth 69,886 68,664 69,153 60,895 58,160 53,989 52,730 20.63%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 2,197 - 1,485 - - - -
Div Payout % - 54.79% - 29.47% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 69,886 68,664 69,153 60,895 58,160 53,989 52,730 20.63%
NOSH 55,028 54,931 54,883 49,508 47,672 44,991 45,068 14.22%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.20% 3.40% 4.05% 5.35% 6.12% 5.82% 6.59% -
ROE 5.47% 5.84% 6.83% 8.28% 10.00% 9.48% 9.98% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 217.04 214.85 212.47 190.40 199.38 195.56 177.27 14.43%
EPS 6.95 7.30 8.60 10.18 12.20 11.38 11.68 -29.23%
DPS 0.00 4.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.26 1.23 1.22 1.20 1.17 5.61%
Adjusted Per Share Value based on latest NOSH - 55,121
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 6.33 6.25 6.18 4.99 5.04 4.66 4.23 30.79%
EPS 0.20 0.21 0.25 0.27 0.31 0.27 0.28 -20.07%
DPS 0.00 0.12 0.00 0.08 0.00 0.00 0.00 -
NAPS 0.037 0.0364 0.0366 0.0323 0.0308 0.0286 0.0279 20.68%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.18 0.18 0.20 0.16 0.19 0.00 0.00 -
P/RPS 0.08 0.08 0.09 0.08 0.10 0.00 0.00 -
P/EPS 2.59 2.47 2.33 1.57 1.56 0.00 0.00 -
EY 38.59 40.56 43.00 63.63 64.21 0.00 0.00 -
DY 0.00 22.22 0.00 18.75 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.16 0.13 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 26/05/06 28/02/06 23/11/05 29/08/05 19/07/05 -
Price 0.19 0.19 0.19 0.18 0.12 0.20 0.00 -
P/RPS 0.09 0.09 0.09 0.09 0.06 0.10 0.00 -
P/EPS 2.74 2.60 2.21 1.77 0.98 1.76 0.00 -
EY 36.56 38.42 45.26 56.56 101.67 56.90 0.00 -
DY 0.00 21.05 0.00 16.67 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.15 0.15 0.10 0.17 0.00 -

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