[AIZO] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 66.47%
YoY- -121.72%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 245,050 198,686 142,534 117,050 128,732 110,928 157,788 7.29%
PBT 318 6,032 -7,634 -460 1,038 -7,704 6,076 -37.60%
Tax -954 0 0 10 0 0 -776 3.35%
NP -636 6,032 -7,634 -450 1,038 -7,704 5,300 -
-
NP to SH -762 3,182 -8,210 -338 1,556 -7,654 5,800 -
-
Tax Rate 300.00% 0.00% - - 0.00% - 12.77% -
Total Cost 245,686 192,654 150,168 117,500 127,694 118,632 152,488 7.92%
-
Net Worth 46,418 54,634 57,047 55,319 57,482 60,358 72,499 -6.88%
Dividend
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 46,418 54,634 57,047 55,319 57,482 60,358 72,499 -6.88%
NOSH 305,384 300,188 301,838 281,666 299,230 301,338 302,083 0.17%
Ratio Analysis
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -0.26% 3.04% -5.36% -0.38% 0.81% -6.95% 3.36% -
ROE -1.64% 5.82% -14.39% -0.61% 2.71% -12.68% 8.00% -
Per Share
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 80.24 66.19 47.22 41.56 43.02 36.81 52.23 7.10%
EPS -0.26 1.06 -2.72 -0.12 0.52 -2.54 1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.152 0.182 0.189 0.1964 0.1921 0.2003 0.24 -7.04%
Adjusted Per Share Value based on latest NOSH - 276,666
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.78 10.36 7.43 6.10 6.71 5.79 8.23 7.28%
EPS -0.04 0.17 -0.43 -0.02 0.08 -0.40 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0242 0.0285 0.0298 0.0289 0.03 0.0315 0.0378 -6.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/09/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.145 0.16 0.14 0.19 0.12 0.14 0.22 -
P/RPS 0.18 0.24 0.30 0.46 0.28 0.38 0.42 -12.66%
P/EPS -58.11 15.09 -5.15 -158.33 23.08 -5.51 11.46 -
EY -1.72 6.62 -19.43 -0.63 4.33 -18.14 8.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 0.74 0.97 0.62 0.70 0.92 0.51%
Price Multiplier on Announcement Date
30/09/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 20/11/14 23/08/13 30/08/12 25/08/11 17/08/10 26/08/09 25/08/08 -
Price 0.17 0.16 0.14 0.16 0.13 0.16 0.21 -
P/RPS 0.21 0.24 0.30 0.39 0.30 0.43 0.40 -9.78%
P/EPS -68.13 15.09 -5.15 -133.33 25.00 -6.30 10.94 -
EY -1.47 6.62 -19.43 -0.75 4.00 -15.88 9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.88 0.74 0.81 0.68 0.80 0.88 3.93%

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