[AIZO] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.36%
YoY- -52.22%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 40,547 31,071 28,997 30,565 29,856 29,153 22,981 46.16%
PBT 429 16 -124 1,146 1,238 1,587 2,204 -66.51%
Tax 171 0 -295 -285 -413 -407 -1,526 -
NP 600 16 -419 861 825 1,180 678 -7.84%
-
NP to SH 600 16 -419 861 825 1,180 678 -7.84%
-
Tax Rate -39.86% 0.00% - 24.87% 33.36% 25.65% 69.24% -
Total Cost 39,947 31,055 29,416 29,704 29,031 27,973 22,303 47.64%
-
Net Worth 69,908 66,666 69,465 69,647 68,750 69,153 67,799 2.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,100 1,066 - - 1,100 - 1,653 -23.83%
Div Payout % 183.49% 6,666.66% - - 133.33% - 243.90% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 69,908 66,666 69,465 69,647 68,750 69,153 67,799 2.06%
NOSH 55,045 53,333 55,131 54,840 55,000 54,883 55,121 -0.09%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.48% 0.05% -1.44% 2.82% 2.76% 4.05% 2.95% -
ROE 0.86% 0.02% -0.60% 1.24% 1.20% 1.71% 1.00% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 73.66 58.26 52.60 55.73 54.28 53.12 41.69 46.30%
EPS 1.09 0.03 -0.76 1.57 1.50 2.15 1.23 -7.76%
DPS 2.00 2.00 0.00 0.00 2.00 0.00 3.00 -23.74%
NAPS 1.27 1.25 1.26 1.27 1.25 1.26 1.23 2.16%
Adjusted Per Share Value based on latest NOSH - 54,840
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.15 1.65 1.54 1.62 1.58 1.54 1.22 46.05%
EPS 0.03 0.00 -0.02 0.05 0.04 0.06 0.04 -17.49%
DPS 0.06 0.06 0.00 0.00 0.06 0.00 0.09 -23.74%
NAPS 0.037 0.0353 0.0368 0.0369 0.0364 0.0366 0.0359 2.03%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.22 0.18 0.19 0.18 0.18 0.20 0.16 -
P/RPS 0.30 0.31 0.36 0.32 0.33 0.38 0.38 -14.61%
P/EPS 20.18 600.00 -25.00 11.46 12.00 9.30 13.01 34.10%
EY 4.95 0.17 -4.00 8.72 8.33 10.75 7.69 -25.50%
DY 9.09 11.11 0.00 0.00 11.11 0.00 18.75 -38.36%
P/NAPS 0.17 0.14 0.15 0.14 0.14 0.16 0.13 19.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 16/05/07 27/02/07 23/11/06 28/08/06 26/05/06 28/02/06 -
Price 0.20 0.19 0.20 0.19 0.19 0.19 0.18 -
P/RPS 0.27 0.33 0.38 0.34 0.35 0.36 0.43 -26.73%
P/EPS 18.35 633.33 -26.32 12.10 12.67 8.84 14.63 16.35%
EY 5.45 0.16 -3.80 8.26 7.89 11.32 6.83 -14.00%
DY 10.00 10.53 0.00 0.00 10.53 0.00 16.67 -28.93%
P/NAPS 0.16 0.15 0.16 0.15 0.15 0.15 0.15 4.40%

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