[AIZO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 138.32%
YoY- 13637.5%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 140,885 112,676 78,894 43,135 153,043 116,831 71,618 56.67%
PBT -5,826 1,254 3,038 2,215 -6,863 801 445 -
Tax 258 166 -388 -175 887 536 171 31.38%
NP -5,568 1,420 2,650 2,040 -5,976 1,337 616 -
-
NP to SH -4,964 1,670 2,900 2,198 -5,736 1,494 616 -
-
Tax Rate - -13.24% 12.77% 7.90% - -66.92% -38.43% -
Total Cost 146,453 111,256 76,244 41,095 159,019 115,494 71,002 61.68%
-
Net Worth 66,590 69,836 72,499 72,263 63,437 69,756 69,849 -3.12%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 1,099 -
Div Payout % - - - - - - 178.57% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 66,590 69,836 72,499 72,263 63,437 69,756 69,849 -3.12%
NOSH 302,682 303,636 302,083 301,095 275,817 54,926 54,999 210.10%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -3.95% 1.26% 3.36% 4.73% -3.90% 1.14% 0.86% -
ROE -7.45% 2.39% 4.00% 3.04% -9.04% 2.14% 0.88% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 46.55 37.11 26.12 14.33 55.49 212.70 130.21 -49.47%
EPS -1.64 0.55 0.96 0.73 -2.08 2.72 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.22 0.23 0.24 0.24 0.23 1.27 1.27 -68.75%
Adjusted Per Share Value based on latest NOSH - 301,095
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 7.46 5.97 4.18 2.29 8.11 6.19 3.79 56.73%
EPS -0.26 0.09 0.15 0.12 -0.30 0.08 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0353 0.037 0.0384 0.0383 0.0336 0.037 0.037 -3.07%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.17 0.19 0.22 0.23 0.30 0.20 0.22 -
P/RPS 0.37 0.51 0.84 1.61 0.54 0.09 0.17 67.55%
P/EPS -10.37 34.55 22.92 31.51 -14.43 7.35 19.64 -
EY -9.65 2.89 4.36 3.17 -6.93 13.60 5.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.09 -
P/NAPS 0.77 0.83 0.92 0.96 1.30 0.16 0.17 172.50%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 19/11/08 25/08/08 28/04/08 28/02/08 21/11/07 28/08/07 -
Price 0.17 0.18 0.21 0.22 0.25 0.26 0.20 -
P/RPS 0.37 0.49 0.80 1.54 0.45 0.12 0.15 82.06%
P/EPS -10.37 32.73 21.87 30.14 -12.02 9.56 17.86 -
EY -9.65 3.06 4.57 3.32 -8.32 10.46 5.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.77 0.78 0.88 0.92 1.09 0.20 0.16 183.69%

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