[AIZO] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 70.36%
YoY--%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 109,282 103,446 94,266 71,285 43,993 19,973 0 -
PBT 7,348 8,190 8,419 6,215 3,896 1,816 0 -
Tax -2,863 -3,285 -3,378 -1,852 -1,335 -500 0 -
NP 4,485 4,905 5,041 4,363 2,561 1,316 0 -
-
NP to SH 4,485 4,905 5,041 4,363 2,561 1,316 0 -
-
Tax Rate 38.96% 40.11% 40.12% 29.80% 34.27% 27.53% - -
Total Cost 104,797 98,541 89,225 66,922 41,432 18,657 0 -
-
Net Worth 68,750 69,153 67,799 64,659 53,935 52,730 0 -
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,753 1,653 1,653 - - - - -
Div Payout % 61.40% 33.71% 32.80% - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 68,750 69,153 67,799 64,659 53,935 52,730 0 -
NOSH 55,000 54,883 55,121 52,999 44,945 45,068 0 -
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.10% 4.74% 5.35% 6.12% 5.82% 6.59% 0.00% -
ROE 6.52% 7.09% 7.44% 6.75% 4.75% 2.50% 0.00% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 198.69 188.48 171.01 134.50 97.88 44.32 0.00 -
EPS 8.15 8.94 9.15 8.23 5.70 2.92 0.00 -
DPS 5.01 3.01 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.26 1.23 1.22 1.20 1.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 52,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 5.70 5.39 4.92 3.72 2.29 1.04 0.00 -
EPS 0.23 0.26 0.26 0.23 0.13 0.07 0.00 -
DPS 0.14 0.09 0.09 0.00 0.00 0.00 0.00 -
NAPS 0.0359 0.0361 0.0354 0.0337 0.0281 0.0275 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 - - - -
Price 0.18 0.20 0.16 0.19 0.00 0.00 0.00 -
P/RPS 0.09 0.11 0.09 0.14 0.00 0.00 0.00 -
P/EPS 2.21 2.24 1.75 2.31 0.00 0.00 0.00 -
EY 45.30 44.69 57.16 43.33 0.00 0.00 0.00 -
DY 27.81 15.07 18.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.16 0.13 0.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 26/05/06 28/02/06 - - - - -
Price 0.19 0.19 0.18 0.00 0.00 0.00 0.00 -
P/RPS 0.10 0.10 0.11 0.00 0.00 0.00 0.00 -
P/EPS 2.33 2.13 1.97 0.00 0.00 0.00 0.00 -
EY 42.92 47.04 50.81 0.00 0.00 0.00 0.00 -
DY 26.35 15.86 16.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.15 0.00 0.00 0.00 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