[AZRB] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Cumulative Result
Revenue	192,019	342,802	239,193	203,773	86,513	145,585	177,905	1.27%
YoY %	-43.99%	43.32%	17.38%	135.54%	-40.58%	-18.17%	-	-
Horiz. %	107.93%	192.69%	134.45%	114.54%	48.63%	81.83%	100.00%	-
PBT	15,766	14,042	20,383	18,354	9,473	10,001	9,294	9.19%
YoY %	12.28%	-31.11%	11.05%	93.75%	-5.28%	7.61%	-	-
Horiz. %	169.64%	151.09%	219.31%	197.48%	101.93%	107.61%	100.00%	-
Tax	-5,493	-6,439	-7,052	-7,619	-2,690	-3,149	-2,893	11.26%
YoY %	14.69%	8.69%	7.44%	-183.23%	14.58%	-8.85%	-	-
Horiz. %	189.87%	222.57%	243.76%	263.36%	92.98%	108.85%	100.00%	-
NP	10,273	7,603	13,331	10,735	6,783	6,852	6,401	8.19%
YoY %	35.12%	-42.97%	24.18%	58.26%	-1.01%	7.05%	-	-
Horiz. %	160.49%	118.78%	208.26%	167.71%	105.97%	107.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,055	7,151	12,814	10,550	6,783	6,852	6,401	7.81%
YoY %	40.61%	-44.19%	21.46%	55.54%	-1.01%	7.05%	-	-
Horiz. %	157.08%	111.72%	200.19%	164.82%	105.97%	107.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.84%	45.86%	34.60%	41.51%	28.40%	31.49%	31.13%	-
YoY %	-24.03%	32.54%	-16.65%	46.16%	-9.81%	1.16%	-	-
Horiz. %	111.92%	147.32%	111.15%	133.34%	91.23%	101.16%	100.00%	-
Total Cost	181,746	335,199	225,862	193,038	79,730	138,733	171,504	0.97%
YoY %	-45.78%	48.41%	17.00%	142.11%	-42.53%	-19.11%	-	-
Horiz. %	105.97%	195.45%	131.69%	112.56%	46.49%	80.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,016	204,562	141,749	66,729	105,159	119,830	92,633	15.14%
YoY %	5.60%	44.31%	112.42%	-36.54%	-12.24%	29.36%	-	-
Horiz. %	233.20%	220.83%	153.02%	72.04%	113.52%	129.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	216,016	204,562	141,749	66,729	105,159	119,830	92,633	15.14%
YoY %	5.60%	44.31%	112.42%	-36.54%	-12.24%	29.36%	-	-
Horiz. %	233.20%	220.83%	153.02%	72.04%	113.52%	129.36%	100.00%	-
NOSH	276,236	276,100	66,844	66,729	66,696	66,524	46,316	34.62%
YoY %	0.05%	313.05%	0.17%	0.05%	0.26%	43.63%	-	-
Horiz. %	596.42%	596.12%	144.32%	144.07%	144.00%	143.63%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	5.35%	2.22%	5.57%	5.27%	7.84%	4.71%	3.60%	-
YoY %	140.99%	-60.14%	5.69%	-32.78%	66.45%	30.83%	-	-
Horiz. %	148.61%	61.67%	154.72%	146.39%	217.78%	130.83%	100.00%	-
ROE	4.65%	3.50%	9.04%	15.81%	6.45%	5.72%	6.91%	-
YoY %	32.86%	-61.28%	-42.82%	145.12%	12.76%	-17.22%	-	-
Horiz. %	67.29%	50.65%	130.82%	228.80%	93.34%	82.78%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	69.51	124.16	357.84	305.37	129.71	218.84	384.10	-24.77%
YoY %	-44.02%	-65.30%	17.18%	135.43%	-40.73%	-43.03%	-	-
Horiz. %	18.10%	32.32%	93.16%	79.50%	33.77%	56.97%	100.00%	-
EPS	3.64	2.59	19.17	15.81	10.17	10.30	9.87	-15.30%
YoY %	40.54%	-86.49%	21.25%	55.46%	-1.26%	4.36%	-	-
Horiz. %	36.88%	26.24%	194.22%	160.18%	103.04%	104.36%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.782	0.7409	2.1206	1.00	1.5767	1.8013	2.00	-14.47%
YoY %	5.55%	-65.06%	112.06%	-36.58%	-12.47%	-9.94%	-	-
Horiz. %	39.10%	37.05%	106.03%	50.00%	78.83%	90.06%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 69,554
RPS	29.19	52.12	36.37	30.98	13.15	22.13	27.05	1.27%
YoY %	-43.99%	43.30%	17.40%	135.59%	-40.58%	-18.19%	-	-
Horiz. %	107.91%	192.68%	134.45%	114.53%	48.61%	81.81%	100.00%	-
EPS	1.53	1.09	1.95	1.60	1.03	1.04	0.97	7.88%
YoY %	40.37%	-44.10%	21.88%	55.34%	-0.96%	7.22%	-	-
Horiz. %	157.73%	112.37%	201.03%	164.95%	106.19%	107.22%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3284	0.311	0.2155	0.1015	0.1599	0.1822	0.1408	15.14%
YoY %	5.59%	44.32%	112.32%	-36.52%	-12.24%	29.40%	-	-
Horiz. %	233.24%	220.88%	153.05%	72.09%	113.57%	129.40%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.75	0.75	1.66	1.09	0.63	1.16	1.76	-
P/RPS	1.08	0.60	0.46	0.36	0.49	0.53	0.46	15.27%
YoY %	80.00%	30.43%	27.78%	-26.53%	-7.55%	15.22%	-	-
Horiz. %	234.78%	130.43%	100.00%	78.26%	106.52%	115.22%	100.00%	-
P/EPS	20.60	28.96	8.66	6.89	6.19	11.26	12.74	8.33%
YoY %	-28.87%	234.41%	25.69%	11.31%	-45.03%	-11.62%	-	-
Horiz. %	161.70%	227.32%	67.97%	54.08%	48.59%	88.38%	100.00%	-
EY	4.85	3.45	11.55	14.50	16.14	8.88	7.85	-7.70%
YoY %	40.58%	-70.13%	-20.34%	-10.16%	81.76%	13.12%	-	-
Horiz. %	61.78%	43.95%	147.13%	184.71%	205.61%	113.12%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.96	1.01	0.78	1.09	0.40	0.64	0.88	1.45%
YoY %	-4.95%	29.49%	-28.44%	172.50%	-37.50%	-27.27%	-	-
Horiz. %	109.09%	114.77%	88.64%	123.86%	45.45%	72.73%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	29/08/08	29/08/07	28/08/06	26/08/05	18/08/04	28/08/03	-
Price	0.90	0.72	2.01	1.04	0.55	1.02	1.46	-
P/RPS	1.29	0.58	0.56	0.34	0.42	0.47	0.38	22.57%
YoY %	122.41%	3.57%	64.71%	-19.05%	-10.64%	23.68%	-	-
Horiz. %	339.47%	152.63%	147.37%	89.47%	110.53%	123.68%	100.00%	-
P/EPS	24.73	27.80	10.49	6.58	5.41	9.90	10.56	15.22%
YoY %	-11.04%	165.01%	59.42%	21.63%	-45.35%	-6.25%	-	-
Horiz. %	234.19%	263.26%	99.34%	62.31%	51.23%	93.75%	100.00%	-
EY	4.04	3.60	9.54	15.20	18.49	10.10	9.47	-13.22%
YoY %	12.22%	-62.26%	-37.24%	-17.79%	83.07%	6.65%	-	-
Horiz. %	42.66%	38.01%	100.74%	160.51%	195.25%	106.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.15	0.97	0.95	1.04	0.35	0.57	0.73	7.86%
YoY %	18.56%	2.11%	-8.65%	197.14%	-38.60%	-21.92%	-	-
Horiz. %	157.53%	132.88%	130.14%	142.47%	47.95%	78.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos