[AIZO] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 422.75%
YoY- 129.71%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 123,238 120,555 120,571 126,396 128,979 135,302 132,563 -4.74%
PBT 2,765 1,382 1,726 2,131 -1,788 -3,769 -6,808 -
Tax -507 -484 -489 -489 338 284 284 -
NP 2,258 898 1,237 1,642 -1,450 -3,485 -6,524 -
-
NP to SH 2,272 1,280 1,707 2,227 -690 -2,889 -5,989 -
-
Tax Rate 18.34% 35.02% 28.33% 22.95% - - - -
Total Cost 120,980 119,657 119,334 124,754 130,429 138,787 139,087 -8.87%
-
Net Worth 57,634 54,337 61,771 59,773 57,888 57,630 56,696 1.09%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 57,634 54,337 61,771 59,773 57,888 57,630 56,696 1.09%
NOSH 291,818 276,666 315,000 303,571 305,000 299,999 297,777 -1.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 1.83% 0.74% 1.03% 1.30% -1.12% -2.58% -4.92% -
ROE 3.94% 2.36% 2.76% 3.73% -1.19% -5.01% -10.56% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 42.23 43.57 38.28 41.64 42.29 45.10 44.52 -3.45%
EPS 0.78 0.46 0.54 0.73 -0.23 -0.96 -2.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1975 0.1964 0.1961 0.1969 0.1898 0.1921 0.1904 2.46%
Adjusted Per Share Value based on latest NOSH - 303,571
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.43 6.29 6.29 6.59 6.73 7.06 6.91 -4.68%
EPS 0.12 0.07 0.09 0.12 -0.04 -0.15 -0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0301 0.0283 0.0322 0.0312 0.0302 0.0301 0.0296 1.12%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.16 0.19 0.16 0.19 0.18 0.12 0.14 -
P/RPS 0.38 0.44 0.42 0.46 0.43 0.27 0.31 14.52%
P/EPS 20.55 41.07 29.53 25.90 -79.57 -12.46 -6.96 -
EY 4.87 2.44 3.39 3.86 -1.26 -8.03 -14.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.97 0.82 0.96 0.95 0.62 0.74 6.20%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 14/11/11 25/08/11 23/05/11 24/02/11 18/11/10 17/08/10 26/05/10 -
Price 0.16 0.16 0.17 0.16 0.14 0.13 0.12 -
P/RPS 0.38 0.37 0.44 0.38 0.33 0.29 0.27 25.56%
P/EPS 20.55 34.58 31.37 21.81 -61.88 -13.50 -5.97 -
EY 4.87 2.89 3.19 4.59 -1.62 -7.41 -16.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.87 0.81 0.74 0.68 0.63 18.22%

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