[AZRB] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.03%
YoY- -55.68%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 662,677 677,926 685,604 639,472 525,771 519,908 478,386 24.14%
PBT 29,043 30,716 28,084 19,496 42,129 46,954 40,766 -20.14%
Tax -12,597 -13,170 -12,878 -8,484 -14,991 -16,653 -14,104 -7.22%
NP 16,446 17,545 15,206 11,012 27,138 30,301 26,662 -27.43%
-
NP to SH 15,728 16,697 14,302 9,720 26,295 29,148 25,628 -27.67%
-
Tax Rate 43.37% 42.88% 45.86% 43.52% 35.58% 35.47% 34.60% -
Total Cost 646,231 660,381 670,398 628,460 498,633 489,606 451,724 26.82%
-
Net Worth 211,190 209,794 204,562 209,780 155,040 134,413 141,749 30.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,290 - - - 6,743 - - -
Div Payout % 52.71% - - - 25.64% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,190 209,794 204,562 209,780 155,040 134,413 141,749 30.28%
NOSH 276,354 276,445 276,100 276,136 134,864 67,938 66,844 156.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.48% 2.59% 2.22% 1.72% 5.16% 5.83% 5.57% -
ROE 7.45% 7.96% 6.99% 4.63% 16.96% 21.69% 18.08% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 239.79 245.23 248.32 231.58 389.85 773.60 715.68 -51.59%
EPS 5.69 6.04 5.18 3.52 10.80 12.01 38.34 -71.80%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.7642 0.7589 0.7409 0.7597 1.1496 2.00 2.1206 -49.20%
Adjusted Per Share Value based on latest NOSH - 276,136
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 102.81 105.18 106.37 99.21 81.57 80.66 74.22 24.14%
EPS 2.44 2.59 2.22 1.51 4.08 4.52 3.98 -27.72%
DPS 1.29 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.3277 0.3255 0.3174 0.3255 0.2405 0.2085 0.2199 30.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.62 0.75 1.11 3.24 2.24 1.66 -
P/RPS 0.19 0.25 0.30 0.48 0.83 0.29 0.23 -11.90%
P/EPS 8.08 10.26 14.48 31.53 16.62 5.16 4.33 51.28%
EY 12.37 9.74 6.91 3.17 6.02 19.36 23.10 -33.93%
DY 6.52 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.60 0.82 1.01 1.46 2.82 1.12 0.78 -15.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.56 0.48 0.72 0.87 1.24 2.78 2.01 -
P/RPS 0.23 0.20 0.29 0.38 0.32 0.36 0.28 -12.23%
P/EPS 9.84 7.95 13.90 24.72 6.36 6.41 5.24 51.91%
EY 10.16 12.58 7.19 4.05 15.72 15.60 19.07 -34.15%
DY 5.36 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.73 0.63 0.97 1.15 1.08 1.39 0.95 -16.03%

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