[AIZO] QoQ TTM 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- -20.98%
YoY- -18.77%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 131,180 120,489 118,571 112,555 109,282 103,446 94,266 24.72%
PBT 1,467 2,276 3,847 6,175 7,348 8,190 8,419 -68.90%
Tax -409 -993 -1,400 -2,631 -2,863 -3,285 -3,378 -75.62%
NP 1,058 1,283 2,447 3,544 4,485 4,905 5,041 -64.78%
-
NP to SH 1,058 1,283 2,447 3,544 4,485 4,905 5,041 -64.78%
-
Tax Rate 27.88% 43.63% 36.39% 42.61% 38.96% 40.11% 40.12% -
Total Cost 130,122 119,206 116,124 109,011 104,797 98,541 89,225 28.68%
-
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 2,167 2,166 1,100 2,753 2,753 1,653 1,653 19.84%
Div Payout % 204.88% 168.87% 44.95% 77.70% 61.40% 33.71% 32.80% -
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 0.81% 1.06% 2.06% 3.15% 4.10% 4.74% 5.35% -
ROE 1.51% 1.92% 3.52% 5.09% 6.52% 7.09% 7.44% -
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 238.31 225.92 215.07 205.24 198.69 188.48 171.01 24.83%
EPS 1.92 2.41 4.44 6.46 8.15 8.94 9.15 -64.78%
DPS 3.94 4.06 2.00 5.00 5.01 3.01 3.00 19.98%
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 6.84 6.28 6.18 5.87 5.70 5.39 4.92 24.63%
EPS 0.06 0.07 0.13 0.18 0.23 0.26 0.26 -62.47%
DPS 0.11 0.11 0.06 0.14 0.14 0.09 0.09 14.35%
NAPS 0.0365 0.0348 0.0362 0.0363 0.0359 0.0361 0.0354 2.06%
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 0.09 0.08 0.09 0.09 0.09 0.11 0.09 0.00%
P/EPS 11.45 7.48 4.28 2.79 2.21 2.24 1.75 251.02%
EY 8.74 13.36 23.36 35.90 45.30 44.69 57.16 -71.50%
DY 17.90 22.57 10.53 27.78 27.81 15.07 18.75 -3.05%
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 0.08 0.08 0.09 0.09 0.10 0.10 0.11 -19.17%
P/EPS 10.41 7.90 4.51 2.94 2.33 2.13 1.97 204.30%
EY 9.61 12.66 22.19 34.01 42.92 47.04 50.81 -67.15%
DY 19.69 21.38 10.00 26.32 26.35 15.86 16.67 11.77%
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