[AIZO] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -231.57%
YoY- 76.62%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 31,935 26,590 33,171 28,859 31,951 32,415 35,754 -7.27%
PBT 56 -286 2,720 -1,108 400 119 -1,199 -
Tax 5 0 -507 18 0 0 320 -93.79%
NP 61 -286 2,213 -1,090 400 119 -879 -
-
NP to SH 83 -252 2,120 -671 510 268 -797 -
-
Tax Rate -8.93% - 18.64% - 0.00% 0.00% - -
Total Cost 31,874 26,876 30,958 29,949 31,551 32,296 36,633 -8.88%
-
Net Worth 54,337 61,771 59,773 57,888 57,630 56,696 58,595 -4.91%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 54,337 61,771 59,773 57,888 57,630 56,696 58,595 -4.91%
NOSH 276,666 315,000 303,571 305,000 299,999 297,777 308,400 -7.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 0.19% -1.08% 6.67% -3.78% 1.25% 0.37% -2.46% -
ROE 0.15% -0.41% 3.55% -1.16% 0.88% 0.47% -1.36% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.54 8.44 10.93 9.46 10.65 10.89 11.59 -0.28%
EPS 0.03 -0.08 0.70 -0.22 0.17 0.09 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1964 0.1961 0.1969 0.1898 0.1921 0.1904 0.19 2.23%
Adjusted Per Share Value based on latest NOSH - 305,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.67 1.39 1.73 1.51 1.67 1.69 1.86 -6.94%
EPS 0.00 -0.01 0.11 -0.03 0.03 0.01 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0283 0.0322 0.0312 0.0302 0.0301 0.0296 0.0306 -5.08%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.16 0.19 0.18 0.12 0.14 0.14 -
P/RPS 1.65 1.90 1.74 1.90 1.13 1.29 1.21 23.03%
P/EPS 633.33 -200.00 27.21 -81.82 70.59 155.56 -54.17 -
EY 0.16 -0.50 3.68 -1.22 1.42 0.64 -1.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.96 0.95 0.62 0.74 0.74 19.83%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 24/02/10 -
Price 0.16 0.17 0.16 0.14 0.13 0.12 0.18 -
P/RPS 1.39 2.01 1.46 1.48 1.22 1.10 1.55 -7.02%
P/EPS 533.33 -212.50 22.91 -63.64 76.47 133.33 -69.65 -
EY 0.19 -0.47 4.36 -1.57 1.31 0.75 -1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.87 0.81 0.74 0.68 0.63 0.95 -10.10%

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