[AIZO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
26-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -6.35%
YoY- -10.33%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 118,571 119,432 118,018 116,612 94,266 95,046 87,986 21.93%
PBT 3,846 5,296 5,650 6,348 8,418 8,285 7,790 -37.45%
Tax -1,387 -1,473 -1,640 -1,628 -3,378 -2,469 -2,670 -35.30%
NP 2,459 3,822 4,010 4,720 5,040 5,816 5,120 -38.58%
-
NP to SH 2,459 3,822 4,010 4,720 5,040 5,816 5,120 -38.58%
-
Tax Rate 36.06% 27.81% 29.03% 25.65% 40.13% 29.80% 34.27% -
Total Cost 116,112 115,609 114,008 111,892 89,226 89,230 82,866 25.14%
-
Net Worth 13,752 69,886 68,664 69,153 60,895 58,160 53,989 -59.71%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,100 - 2,197 - 1,485 - - -
Div Payout % 44.74% - 54.79% - 29.47% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 13,752 69,886 68,664 69,153 60,895 58,160 53,989 -59.71%
NOSH 55,011 55,028 54,931 54,883 49,508 47,672 44,991 14.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.07% 3.20% 3.40% 4.05% 5.35% 6.12% 5.82% -
ROE 17.88% 5.47% 5.84% 6.83% 8.28% 10.00% 9.48% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 215.54 217.04 214.85 212.47 190.40 199.38 195.56 6.68%
EPS 0.89 6.95 7.30 8.60 10.18 12.20 11.38 -81.62%
DPS 2.00 0.00 4.00 0.00 3.00 0.00 0.00 -
NAPS 0.25 1.27 1.25 1.26 1.23 1.22 1.20 -64.75%
Adjusted Per Share Value based on latest NOSH - 54,883
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.28 6.33 6.25 6.18 4.99 5.04 4.66 21.94%
EPS 0.13 0.20 0.21 0.25 0.27 0.31 0.27 -38.48%
DPS 0.06 0.00 0.12 0.00 0.08 0.00 0.00 -
NAPS 0.0073 0.037 0.0364 0.0366 0.0323 0.0308 0.0286 -59.66%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - -
Price 0.19 0.18 0.18 0.20 0.16 0.19 0.00 -
P/RPS 0.09 0.08 0.08 0.09 0.08 0.10 0.00 -
P/EPS 4.25 2.59 2.47 2.33 1.57 1.56 0.00 -
EY 23.53 38.59 40.56 43.00 63.63 64.21 0.00 -
DY 10.53 0.00 22.22 0.00 18.75 0.00 0.00 -
P/NAPS 0.76 0.14 0.14 0.16 0.13 0.16 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 23/11/06 28/08/06 26/05/06 28/02/06 23/11/05 29/08/05 -
Price 0.20 0.19 0.19 0.19 0.18 0.12 0.20 -
P/RPS 0.09 0.09 0.09 0.09 0.09 0.06 0.10 -6.76%
P/EPS 4.47 2.74 2.60 2.21 1.77 0.98 1.76 85.83%
EY 22.35 36.56 38.42 45.26 56.56 101.67 56.90 -46.27%
DY 10.00 0.00 21.05 0.00 16.67 0.00 0.00 -
P/NAPS 0.80 0.15 0.15 0.15 0.15 0.10 0.17 180.02%

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