[AIZO] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -62.38%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 30,565 29,856 29,153 22,981 27,292 24,020 19,973 32.76%
PBT 1,146 1,238 1,587 2,204 2,319 2,080 1,816 -26.40%
Tax -285 -413 -407 -1,526 -517 -835 -500 -31.23%
NP 861 825 1,180 678 1,802 1,245 1,316 -24.61%
-
NP to SH 861 825 1,180 678 1,802 1,245 1,316 -24.61%
-
Tax Rate 24.87% 33.36% 25.65% 69.24% 22.29% 40.14% 27.53% -
Total Cost 29,704 29,031 27,973 22,303 25,490 22,775 18,657 36.30%
-
Net Worth 69,647 68,750 69,153 67,799 64,659 53,935 52,730 20.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - 1,100 - 1,653 - - - -
Div Payout % - 133.33% - 243.90% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 69,647 68,750 69,153 67,799 64,659 53,935 52,730 20.36%
NOSH 54,840 55,000 54,883 55,121 52,999 44,945 45,068 13.96%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 2.82% 2.76% 4.05% 2.95% 6.60% 5.18% 6.59% -
ROE 1.24% 1.20% 1.71% 1.00% 2.79% 2.31% 2.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 55.73 54.28 53.12 41.69 51.49 53.44 44.32 16.48%
EPS 1.57 1.50 2.15 1.23 3.40 2.77 2.92 -33.85%
DPS 0.00 2.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.26 1.23 1.22 1.20 1.17 5.61%
Adjusted Per Share Value based on latest NOSH - 55,121
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 1.62 1.58 1.54 1.22 1.45 1.27 1.06 32.64%
EPS 0.05 0.04 0.06 0.04 0.10 0.07 0.07 -20.07%
DPS 0.00 0.06 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.0369 0.0364 0.0366 0.0359 0.0343 0.0286 0.0279 20.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 - - -
Price 0.18 0.18 0.20 0.16 0.19 0.00 0.00 -
P/RPS 0.32 0.33 0.38 0.38 0.37 0.00 0.00 -
P/EPS 11.46 12.00 9.30 13.01 5.59 0.00 0.00 -
EY 8.72 8.33 10.75 7.69 17.89 0.00 0.00 -
DY 0.00 11.11 0.00 18.75 0.00 0.00 0.00 -
P/NAPS 0.14 0.14 0.16 0.13 0.16 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 23/11/06 28/08/06 26/05/06 28/02/06 23/11/05 29/08/05 19/07/05 -
Price 0.19 0.19 0.19 0.18 0.12 0.20 0.00 -
P/RPS 0.34 0.35 0.36 0.43 0.23 0.37 0.00 -
P/EPS 12.10 12.67 8.84 14.63 3.53 7.22 0.00 -
EY 8.26 7.89 11.32 6.83 28.33 13.85 0.00 -
DY 0.00 10.53 0.00 16.67 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.15 0.15 0.10 0.17 0.00 -

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