[AIZO] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 10.74%
YoY- 13.46%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 118,856 117,456 124,003 140,886 148,887 160,318 165,106 -19.66%
PBT -14,020 -12,716 -9,254 -5,826 -6,412 -4,271 -4,665 108.11%
Tax 56 646 433 258 518 329 713 -81.63%
NP -13,964 -12,070 -8,821 -5,568 -5,894 -3,942 -3,952 131.80%
-
NP to SH -13,331 -11,692 -8,400 -4,964 -5,561 -3,452 -3,554 141.22%
-
Tax Rate - - - - - - - -
Total Cost 132,820 129,526 132,824 146,454 154,781 164,260 169,058 -14.84%
-
Net Worth 57,460 60,322 63,077 66,632 69,056 73,252 72,263 -14.15%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 1,100 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 57,460 60,322 63,077 66,632 69,056 73,252 72,263 -14.15%
NOSH 302,105 301,162 301,951 302,876 300,243 305,217 301,095 0.22%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -11.75% -10.28% -7.11% -3.95% -3.96% -2.46% -2.39% -
ROE -23.20% -19.38% -13.32% -7.45% -8.05% -4.71% -4.92% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.34 39.00 41.07 46.52 49.59 52.53 54.84 -19.84%
EPS -4.41 -3.88 -2.78 -1.64 -1.85 -1.13 -1.18 140.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.37 -
NAPS 0.1902 0.2003 0.2089 0.22 0.23 0.24 0.24 -14.34%
Adjusted Per Share Value based on latest NOSH - 302,876
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.30 6.22 6.57 7.46 7.89 8.49 8.75 -19.65%
EPS -0.71 -0.62 -0.45 -0.26 -0.29 -0.18 -0.19 140.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.0304 0.032 0.0334 0.0353 0.0366 0.0388 0.0383 -14.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.14 0.15 0.17 0.19 0.22 0.23 -
P/RPS 0.36 0.36 0.37 0.37 0.38 0.42 0.42 -9.75%
P/EPS -3.17 -3.61 -5.39 -10.37 -10.26 -19.45 -19.49 -70.17%
EY -31.52 -27.73 -18.55 -9.64 -9.75 -5.14 -5.13 235.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
P/NAPS 0.74 0.70 0.72 0.77 0.83 0.92 0.96 -15.91%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 26/05/09 25/02/09 19/11/08 25/08/08 28/04/08 -
Price 0.14 0.16 0.15 0.17 0.18 0.21 0.22 -
P/RPS 0.36 0.41 0.37 0.37 0.36 0.40 0.40 -6.77%
P/EPS -3.17 -4.12 -5.39 -10.37 -9.72 -18.57 -18.64 -69.27%
EY -31.52 -24.26 -18.55 -9.64 -10.29 -5.39 -5.37 225.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
P/NAPS 0.74 0.80 0.72 0.77 0.78 0.88 0.92 -13.49%

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