[AIZO] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -74.99%
YoY- -501.02%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 64,366 32,415 126,400 90,646 55,464 26,252 140,885 -40.76%
PBT 519 119 -8,140 -6,941 -3,852 -1,213 -5,826 -
Tax 0 0 284 -36 0 0 258 -
NP 519 119 -7,856 -6,977 -3,852 -1,213 -5,568 -
-
NP to SH 778 268 -7,494 -6,697 -3,827 -1,238 -4,964 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 63,847 32,296 134,256 97,623 59,316 27,465 146,453 -42.59%
-
Net Worth 57,482 56,696 57,415 57,636 60,358 63,077 66,590 -9.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 57,482 56,696 57,415 57,636 60,358 63,077 66,590 -9.36%
NOSH 299,230 297,777 302,348 303,031 301,338 301,951 302,682 -0.76%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.81% 0.37% -6.22% -7.70% -6.95% -4.62% -3.95% -
ROE 1.35% 0.47% -13.05% -11.62% -6.34% -1.96% -7.45% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 21.51 10.89 41.81 29.91 18.41 8.69 46.55 -40.31%
EPS 0.26 0.09 -2.48 -2.21 -1.27 -0.41 -1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1921 0.1904 0.1899 0.1902 0.2003 0.2089 0.22 -8.66%
Adjusted Per Share Value based on latest NOSH - 302,105
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.36 1.69 6.59 4.73 2.89 1.37 7.35 -40.74%
EPS 0.04 0.01 -0.39 -0.35 -0.20 -0.06 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.0296 0.0299 0.0301 0.0315 0.0329 0.0347 -9.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.14 0.14 0.14 0.14 0.15 0.17 -
P/RPS 0.56 1.29 0.33 0.47 0.76 1.73 0.37 31.92%
P/EPS 46.15 155.56 -5.65 -6.33 -11.02 -36.59 -10.37 -
EY 2.17 0.64 -17.70 -15.79 -9.07 -2.73 -9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.74 0.74 0.74 0.70 0.72 0.77 -13.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 26/05/10 24/02/10 25/11/09 26/08/09 26/05/09 25/02/09 -
Price 0.13 0.12 0.18 0.14 0.16 0.15 0.17 -
P/RPS 0.60 1.10 0.43 0.47 0.87 1.73 0.37 38.14%
P/EPS 50.00 133.33 -7.26 -6.33 -12.60 -36.59 -10.37 -
EY 2.00 0.75 -13.77 -15.79 -7.94 -2.73 -9.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.63 0.95 0.74 0.80 0.72 0.77 -7.97%

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