[AIZO] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -35.67%
YoY- -51.21%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 155,774 143,236 124,284 118,571 119,432 118,018 116,612 21.27%
PBT 1,068 890 64 3,846 5,296 5,650 6,348 -69.49%
Tax 714 342 0 -1,387 -1,473 -1,640 -1,628 -
NP 1,782 1,232 64 2,459 3,822 4,010 4,720 -47.73%
-
NP to SH 1,992 1,232 64 2,459 3,822 4,010 4,720 -43.70%
-
Tax Rate -66.85% -38.43% 0.00% 36.06% 27.81% 29.03% 25.65% -
Total Cost 153,992 142,004 124,220 116,112 115,609 114,008 111,892 23.70%
-
Net Worth 69,756 69,849 66,666 13,752 69,886 68,664 69,153 0.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,199 4,266 1,100 - 2,197 - -
Div Payout % - 178.57% 6,666.67% 44.74% - 54.79% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 69,756 69,849 66,666 13,752 69,886 68,664 69,153 0.57%
NOSH 54,926 54,999 53,333 55,011 55,028 54,931 54,883 0.05%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.14% 0.86% 0.05% 2.07% 3.20% 3.40% 4.05% -
ROE 2.86% 1.76% 0.10% 17.88% 5.47% 5.84% 6.83% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 283.61 260.43 233.03 215.54 217.04 214.85 212.47 21.21%
EPS 3.63 2.24 0.12 0.89 6.95 7.30 8.60 -43.70%
DPS 0.00 4.00 8.00 2.00 0.00 4.00 0.00 -
NAPS 1.27 1.27 1.25 0.25 1.27 1.25 1.26 0.52%
Adjusted Per Share Value based on latest NOSH - 55,131
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.25 7.59 6.58 6.28 6.33 6.25 6.18 21.21%
EPS 0.11 0.07 0.00 0.13 0.20 0.21 0.25 -42.12%
DPS 0.00 0.12 0.23 0.06 0.00 0.12 0.00 -
NAPS 0.037 0.037 0.0353 0.0073 0.037 0.0364 0.0366 0.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.20 0.22 0.18 0.19 0.18 0.18 0.20 -
P/RPS 0.07 0.08 0.08 0.09 0.08 0.08 0.09 -15.41%
P/EPS 5.51 9.82 150.00 4.25 2.59 2.47 2.33 77.40%
EY 18.13 10.18 0.67 23.53 38.59 40.56 43.00 -43.74%
DY 0.00 18.18 44.44 10.53 0.00 22.22 0.00 -
P/NAPS 0.16 0.17 0.14 0.76 0.14 0.14 0.16 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 28/08/07 16/05/07 27/02/07 23/11/06 28/08/06 26/05/06 -
Price 0.26 0.20 0.19 0.20 0.19 0.19 0.19 -
P/RPS 0.09 0.08 0.08 0.09 0.09 0.09 0.09 0.00%
P/EPS 7.17 8.93 158.33 4.47 2.74 2.60 2.21 118.99%
EY 13.95 11.20 0.63 22.35 36.56 38.42 45.26 -54.33%
DY 0.00 20.00 42.11 10.00 0.00 21.05 0.00 -
P/NAPS 0.20 0.16 0.15 0.80 0.15 0.15 0.15 21.12%

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