[AIZO] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[AIZO] AIZO GROUP BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -10.81%
YoY- -133.14%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 42,769 31,542 28,859 35,182 33,782 45,213 30,565 5.75%
PBT -863 275 -1,108 -3,089 -1,785 356 1,146 -
Tax -1 -5 18 -36 554 365 -285 -60.98%
NP -864 270 -1,090 -3,125 -1,231 721 861 -
-
NP to SH -876 321 -671 -2,870 -1,231 878 861 -
-
Tax Rate - 1.82% - - - -102.53% 24.87% -
Total Cost 43,633 31,272 29,949 38,307 35,013 44,492 29,704 6.61%
-
Net Worth 56,184 57,634 57,888 57,460 69,056 69,691 69,647 -3.51%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 56,184 57,634 57,888 57,460 69,056 69,691 69,647 -3.51%
NOSH 302,068 291,818 305,000 302,105 300,243 54,874 54,840 32.85%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -2.02% 0.86% -3.78% -8.88% -3.64% 1.59% 2.82% -
ROE -1.56% 0.56% -1.16% -4.99% -1.78% 1.26% 1.24% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.16 10.81 9.46 11.65 11.25 82.39 55.73 -20.39%
EPS -0.29 0.11 -0.22 -0.95 -0.41 1.60 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.186 0.1975 0.1898 0.1902 0.23 1.27 1.27 -27.37%
Adjusted Per Share Value based on latest NOSH - 302,105
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.23 1.64 1.51 1.83 1.76 2.36 1.59 5.79%
EPS -0.05 0.02 -0.03 -0.15 -0.06 0.05 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0301 0.0302 0.03 0.036 0.0363 0.0363 -3.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.13 0.16 0.18 0.14 0.19 0.20 0.18 -
P/RPS 0.92 1.48 1.90 1.20 1.69 0.24 0.32 19.22%
P/EPS -44.83 145.45 -81.82 -14.74 -46.34 12.50 11.46 -
EY -2.23 0.69 -1.22 -6.79 -2.16 8.00 8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.95 0.74 0.83 0.16 0.14 30.73%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 14/11/11 18/11/10 25/11/09 19/11/08 21/11/07 23/11/06 -
Price 0.13 0.16 0.14 0.14 0.18 0.26 0.19 -
P/RPS 0.92 1.48 1.48 1.20 1.60 0.32 0.34 18.02%
P/EPS -44.83 145.45 -63.64 -14.74 -43.90 16.25 12.10 -
EY -2.23 0.69 -1.57 -6.79 -2.28 6.15 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.81 0.74 0.74 0.78 0.20 0.15 29.24%

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