[AIZO] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -131.36%
YoY- -895.93%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 202,501 190,715 175,764 162,639 145,474 134,247 127,028 36.42%
PBT -263 -2,061 -6,815 -8,894 -3,383 -2,245 1,169 -
Tax -191 -192 -192 -192 -326 -330 -325 -29.81%
NP -454 -2,253 -7,007 -9,086 -3,709 -2,575 844 -
-
NP to SH -2,283 -3,505 -7,381 -9,201 -3,977 -2,780 766 -
-
Tax Rate - - - - - - 27.80% -
Total Cost 202,955 192,968 182,771 171,725 149,183 136,822 126,184 37.23%
-
Net Worth 57,561 53,689 53,765 52,901 56,184 57,412 60,409 -3.16%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 57,561 53,689 53,765 52,901 56,184 57,412 60,409 -3.16%
NOSH 314,545 294,999 302,051 302,295 302,068 303,771 305,714 1.91%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.22% -1.18% -3.99% -5.59% -2.55% -1.92% 0.66% -
ROE -3.97% -6.53% -13.73% -17.39% -7.08% -4.84% 1.27% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 64.38 64.65 58.19 53.80 48.16 44.19 41.55 33.86%
EPS -0.73 -1.19 -2.44 -3.04 -1.32 -0.92 0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.183 0.182 0.178 0.175 0.186 0.189 0.1976 -4.98%
Adjusted Per Share Value based on latest NOSH - 302,295
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.56 9.95 9.17 8.48 7.59 7.00 6.62 36.48%
EPS -0.12 -0.18 -0.38 -0.48 -0.21 -0.14 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.03 0.028 0.028 0.0276 0.0293 0.0299 0.0315 -3.19%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.165 0.16 0.12 0.11 0.13 0.14 0.16 -
P/RPS 0.26 0.25 0.21 0.20 0.27 0.32 0.39 -23.66%
P/EPS -22.73 -13.47 -4.91 -3.61 -9.87 -15.30 63.86 -
EY -4.40 -7.43 -20.36 -27.67 -10.13 -6.54 1.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.88 0.67 0.63 0.70 0.74 0.81 7.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 23/08/13 17/05/13 27/02/13 22/11/12 30/08/12 30/05/12 -
Price 0.16 0.16 0.16 0.12 0.13 0.14 0.14 -
P/RPS 0.25 0.25 0.27 0.22 0.27 0.32 0.34 -18.51%
P/EPS -22.04 -13.47 -6.55 -3.94 -9.87 -15.30 55.87 -
EY -4.54 -7.43 -15.27 -25.36 -10.13 -6.54 1.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.88 0.90 0.69 0.70 0.74 0.71 14.49%

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