[AIZO] YoY TTM 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- -14.02%
YoY- -139.72%
Quarter Report
Latest QR
Upcoming QR
AIZO's Result
AIZO's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 145,474 123,238 128,979 118,856 148,887 145,828 112,555 4.36%
PBT -3,383 2,765 -1,788 -14,020 -6,412 677 6,175 -
Tax -326 -507 338 56 518 241 -2,631 -29.37%
NP -3,709 2,258 -1,450 -13,964 -5,894 918 3,544 -
-
NP to SH -3,977 2,272 -690 -13,331 -5,561 1,075 3,544 -
-
Tax Rate - 18.34% - - - -35.60% 42.61% -
Total Cost 149,183 120,980 130,429 132,820 154,781 144,910 109,011 5.36%
-
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 - - - - - 2,167 2,753 -
Div Payout % - - - - - 201.64% 77.70% -
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 -2.55% 1.83% -1.12% -11.75% -3.96% 0.63% 3.15% -
ROE -7.08% 3.94% -1.19% -23.20% -8.05% 1.54% 5.09% -
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 48.16 42.23 42.29 39.34 49.59 265.75 205.24 -21.44%
EPS -1.32 0.78 -0.23 -4.41 -1.85 1.96 6.46 -
DPS 0.00 0.00 0.00 0.00 0.00 3.95 5.00 -
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 7.71 6.53 6.83 6.30 7.89 7.73 5.96 4.38%
EPS -0.21 0.12 -0.04 -0.71 -0.29 0.06 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.15 -
NAPS 0.0298 0.0305 0.0307 0.0304 0.0366 0.0369 0.0369 -3.49%
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 0.27 0.38 0.43 0.36 0.38 0.08 0.09 20.07%
P/EPS -9.87 20.55 -79.57 -3.17 -10.26 10.21 2.79 -
EY -10.13 4.87 -1.26 -31.52 -9.75 9.79 35.90 -
DY 0.00 0.00 0.00 0.00 0.00 19.75 27.78 -
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 0.27 0.38 0.33 0.36 0.36 0.10 0.09 20.07%
P/EPS -9.87 20.55 -61.88 -3.17 -9.72 13.27 2.94 -
EY -10.13 4.87 -1.62 -31.52 -10.29 7.53 34.01 -
DY 0.00 0.00 0.00 0.00 0.00 15.19 26.32 -
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