[AIZO] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -49.12%
YoY- -48.09%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 145,474 134,247 127,028 121,505 123,238 120,555 120,571 13.29%
PBT -3,383 -2,245 1,169 1,342 2,765 1,382 1,726 -
Tax -326 -330 -325 -325 -507 -484 -489 -23.62%
NP -3,709 -2,575 844 1,017 2,258 898 1,237 -
-
NP to SH -3,977 -2,780 766 1,156 2,272 1,280 1,707 -
-
Tax Rate - - 27.80% 24.22% 18.34% 35.02% 28.33% -
Total Cost 149,183 136,822 126,184 120,488 120,980 119,657 119,334 16.00%
-
Net Worth 56,184 57,412 60,409 61,199 57,634 54,337 61,771 -6.10%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 56,184 57,412 60,409 61,199 57,634 54,337 61,771 -6.10%
NOSH 302,068 303,771 305,714 305,999 291,818 276,666 315,000 -2.74%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -2.55% -1.92% 0.66% 0.84% 1.83% 0.74% 1.03% -
ROE -7.08% -4.84% 1.27% 1.89% 3.94% 2.36% 2.76% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 48.16 44.19 41.55 39.71 42.23 43.57 38.28 16.49%
EPS -1.32 -0.92 0.25 0.38 0.78 0.46 0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.189 0.1976 0.20 0.1975 0.1964 0.1961 -3.45%
Adjusted Per Share Value based on latest NOSH - 305,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.84 7.23 6.84 6.54 6.64 6.49 6.49 13.38%
EPS -0.21 -0.15 0.04 0.06 0.12 0.07 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0303 0.0309 0.0325 0.033 0.031 0.0293 0.0333 -6.08%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.13 0.14 0.16 0.14 0.16 0.19 0.16 -
P/RPS 0.27 0.32 0.39 0.35 0.38 0.44 0.42 -25.45%
P/EPS -9.87 -15.30 63.86 37.06 20.55 41.07 29.53 -
EY -10.13 -6.54 1.57 2.70 4.87 2.44 3.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.81 0.70 0.81 0.97 0.82 -9.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 30/05/12 23/02/12 14/11/11 25/08/11 23/05/11 -
Price 0.13 0.14 0.14 0.14 0.16 0.16 0.17 -
P/RPS 0.27 0.32 0.34 0.35 0.38 0.37 0.44 -27.72%
P/EPS -9.87 -15.30 55.87 37.06 20.55 34.58 31.37 -
EY -10.13 -6.54 1.79 2.70 4.87 2.89 3.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.74 0.71 0.70 0.81 0.81 0.87 -13.45%

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