[AIZO] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -74.06%
YoY- -850.0%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 153,898 99,343 45,238 162,821 114,036 71,267 32,113 183.97%
PBT 3,143 3,016 1,620 -8,394 -4,680 -3,817 -459 -
Tax 0 0 0 -152 -1 0 0 -
NP 3,143 3,016 1,620 -8,546 -4,681 -3,817 -459 -
-
NP to SH 1,130 1,591 1,178 -8,670 -4,981 -4,105 -642 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 150,755 96,327 43,618 171,367 118,717 75,084 32,572 177.46%
-
Net Worth 55,889 54,634 53,765 52,865 56,149 57,047 60,409 -5.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 55,889 54,634 53,765 52,865 56,149 57,047 60,409 -5.04%
NOSH 305,405 300,188 302,051 302,090 301,878 301,838 305,714 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.04% 3.04% 3.58% -5.25% -4.10% -5.36% -1.43% -
ROE 2.02% 2.91% 2.19% -16.40% -8.87% -7.20% -1.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 50.39 33.09 14.98 53.90 37.78 23.61 10.50 184.24%
EPS 0.37 0.53 0.39 -2.87 -1.65 -1.36 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.182 0.178 0.175 0.186 0.189 0.1976 -4.98%
Adjusted Per Share Value based on latest NOSH - 302,295
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 8.03 5.18 2.36 8.49 5.95 3.72 1.67 184.61%
EPS 0.06 0.08 0.06 -0.45 -0.26 -0.21 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.0285 0.028 0.0276 0.0293 0.0298 0.0315 -5.14%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.165 0.16 0.12 0.11 0.13 0.14 0.16 -
P/RPS 0.33 0.48 0.80 0.20 0.34 0.59 1.52 -63.84%
P/EPS 44.59 30.19 30.77 -3.83 -7.88 -10.29 -76.19 -
EY 2.24 3.31 3.25 -26.09 -12.69 -9.71 -1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.67 0.63 0.70 0.74 0.81 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 23/08/13 17/05/13 27/02/13 22/11/12 30/08/12 30/05/12 -
Price 0.16 0.16 0.16 0.12 0.13 0.14 0.14 -
P/RPS 0.32 0.48 1.07 0.22 0.34 0.59 1.33 -61.28%
P/EPS 43.24 30.19 41.03 -4.18 -7.88 -10.29 -66.67 -
EY 2.31 3.31 2.44 -23.92 -12.69 -9.71 -1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.90 0.69 0.70 0.74 0.71 14.49%

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