[AIZO] QoQ TTM 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- 15.54%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 112,555 109,282 103,446 94,266 71,285 43,993 19,973 216.34%
PBT 6,175 7,348 8,190 8,419 6,215 3,896 1,816 125.95%
Tax -2,631 -2,863 -3,285 -3,378 -1,852 -1,335 -500 202.22%
NP 3,544 4,485 4,905 5,041 4,363 2,561 1,316 93.44%
-
NP to SH 3,544 4,485 4,905 5,041 4,363 2,561 1,316 93.44%
-
Tax Rate 42.61% 38.96% 40.11% 40.12% 29.80% 34.27% 27.53% -
Total Cost 109,011 104,797 98,541 89,225 66,922 41,432 18,657 224.05%
-
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 2,753 2,753 1,653 1,653 - - - -
Div Payout % 77.70% 61.40% 33.71% 32.80% - - - -
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 3.15% 4.10% 4.74% 5.35% 6.12% 5.82% 6.59% -
ROE 5.09% 6.52% 7.09% 7.44% 6.75% 4.75% 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 205.24 198.69 188.48 171.01 134.50 97.88 44.32 177.56%
EPS 6.46 8.15 8.94 9.15 8.23 5.70 2.92 69.70%
DPS 5.00 5.01 3.01 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 5.96 5.79 5.48 4.99 3.78 2.33 1.06 215.86%
EPS 0.19 0.24 0.26 0.27 0.23 0.14 0.07 94.46%
DPS 0.15 0.15 0.09 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 0.09 0.09 0.11 0.09 0.14 0.00 0.00 -
P/EPS 2.79 2.21 2.24 1.75 2.31 0.00 0.00 -
EY 35.90 45.30 44.69 57.16 43.33 0.00 0.00 -
DY 27.78 27.81 15.07 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 - - - -
Price 0.19 0.19 0.19 0.18 0.00 0.00 0.00 -
P/RPS 0.09 0.10 0.10 0.11 0.00 0.00 0.00 -
P/EPS 2.94 2.33 2.13 1.97 0.00 0.00 0.00 -
EY 34.01 42.92 47.04 50.81 0.00 0.00 0.00 -
DY 26.32 26.35 15.86 16.67 0.00 0.00 0.00 -
P/NAPS 0.15 0.15 0.15 0.15 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