[AZRB] YoY Quarter Result on 30-Jun-2002 [#2]

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Quarter Result
Revenue	46,385	87,743	91,606	125,962	52,614	60,205	-5.07%
YoY %	-47.14%	-4.22%	-27.27%	139.41%	-12.61%	-	-
Horiz. %	77.05%	145.74%	152.16%	209.22%	87.39%	100.00%	-
PBT	5,986	6,979	3,770	6,177	2,961	5,456	1.87%
YoY %	-14.23%	85.12%	-38.97%	108.61%	-45.73%	-	-
Horiz. %	109.71%	127.91%	69.10%	113.21%	54.27%	100.00%	-
Tax	-1,657	-2,119	-1,229	-1,948	-861	-1,867	-2.35%
YoY %	21.80%	-72.42%	36.91%	-126.25%	53.88%	-	-
Horiz. %	88.75%	113.50%	65.83%	104.34%	46.12%	100.00%	-
NP	4,329	4,860	2,541	4,229	2,100	3,589	3.81%
YoY %	-10.93%	91.26%	-39.91%	101.38%	-41.49%	-	-
Horiz. %	120.62%	135.41%	70.80%	117.83%	58.51%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	4,329	4,860	2,541	4,229	2,100	3,589	3.81%
YoY %	-10.93%	91.26%	-39.91%	101.38%	-41.49%	-	-
Horiz. %	120.62%	135.41%	70.80%	117.83%	58.51%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	27.68%	30.36%	32.60%	31.54%	29.08%	34.22%	-
YoY %	-8.83%	-6.87%	3.36%	8.46%	-15.02%	-	-
Horiz. %	80.89%	88.72%	95.27%	92.17%	84.98%	100.00%	-
Total Cost	42,056	82,883	89,065	121,733	50,514	56,616	-5.76%
YoY %	-49.26%	-6.94%	-26.84%	140.99%	-10.78%	-	-
Horiz. %	74.28%	146.40%	157.31%	215.02%	89.22%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	105,170	119,758	112,295	84,214	77,214	63,887	10.47%
YoY %	-12.18%	6.65%	33.34%	9.07%	20.86%	-	-
Horiz. %	164.62%	187.45%	175.77%	131.82%	120.86%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	105,170	119,758	112,295	84,214	77,214	63,887	10.47%
YoY %	-12.18%	6.65%	33.34%	9.07%	20.86%	-	-
Horiz. %	164.62%	187.45%	175.77%	131.82%	120.86%	100.00%	-
NOSH	66,702	66,484	46,368	29,992	29,999	30,008	17.31%
YoY %	0.33%	43.38%	54.60%	-0.02%	-0.03%	-	-
Horiz. %	222.28%	221.55%	154.52%	99.95%	99.97%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	9.33%	5.54%	2.77%	3.36%	3.99%	5.96%	-
YoY %	68.41%	100.00%	-17.56%	-15.79%	-33.05%	-	-
Horiz. %	156.54%	92.95%	46.48%	56.38%	66.95%	100.00%	-
ROE	4.12%	4.06%	2.26%	5.02%	2.72%	5.62%	-
YoY %	1.48%	79.65%	-54.98%	84.56%	-51.60%	-	-
Horiz. %	73.31%	72.24%	40.21%	89.32%	48.40%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	69.54	131.98	197.56	419.97	175.38	200.63	-19.08%
YoY %	-47.31%	-33.19%	-52.96%	139.46%	-12.59%	-	-
Horiz. %	34.66%	65.78%	98.47%	209.33%	87.41%	100.00%	-
EPS	6.49	7.31	5.48	14.10	7.00	11.96	-11.50%
YoY %	-11.22%	33.39%	-61.13%	101.43%	-41.47%	-	-
Horiz. %	54.26%	61.12%	45.82%	117.89%	58.53%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NAPS	1.5767	1.8013	2.4218	2.8078	2.5738	2.129	-5.82%
YoY %	-12.47%	-25.62%	-13.75%	9.09%	20.89%	-	-
Horiz. %	74.06%	84.61%	113.75%	131.88%	120.89%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 29,992
RPS	7.05	13.34	13.93	19.15	8.00	9.15	-5.07%
YoY %	-47.15%	-4.24%	-27.26%	139.37%	-12.57%	-	-
Horiz. %	77.05%	145.79%	152.24%	209.29%	87.43%	100.00%	-
EPS	0.66	0.74	0.39	0.64	0.32	0.55	3.71%
YoY %	-10.81%	89.74%	-39.06%	100.00%	-41.82%	-	-
Horiz. %	120.00%	134.55%	70.91%	116.36%	58.18%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NAPS	0.1599	0.1821	0.1707	0.128	0.1174	0.0971	10.48%
YoY %	-12.19%	6.68%	33.36%	9.03%	20.91%	-	-
Horiz. %	164.68%	187.54%	175.80%	131.82%	120.91%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	0.63	1.16	1.76	2.30	1.50	1.69	-
P/RPS	0.91	0.88	0.89	0.55	0.86	0.84	1.61%
YoY %	3.41%	-1.12%	61.82%	-36.05%	2.38%	-	-
Horiz. %	108.33%	104.76%	105.95%	65.48%	102.38%	100.00%	-
P/EPS	9.71	15.87	32.12	16.31	21.43	14.13	-7.22%
YoY %	-38.82%	-50.59%	96.93%	-23.89%	51.66%	-	-
Horiz. %	68.72%	112.31%	227.32%	115.43%	151.66%	100.00%	-
EY	10.30	6.30	3.11	6.13	4.67	7.08	7.78%
YoY %	63.49%	102.57%	-49.27%	31.26%	-34.04%	-	-
Horiz. %	145.48%	88.98%	43.93%	86.58%	65.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
P/NAPS	0.40	0.64	0.73	0.82	0.58	0.79	-12.71%
YoY %	-37.50%	-12.33%	-10.98%	41.38%	-26.58%	-	-
Horiz. %	50.63%	81.01%	92.41%	103.80%	73.42%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	26/08/05	18/08/04	28/08/03	23/08/02	26/09/01	25/08/00	-
Price	0.55	1.02	1.46	1.71	1.60	1.75	-
P/RPS	0.79	0.77	0.74	0.41	0.91	0.87	-1.90%
YoY %	2.60%	4.05%	80.49%	-54.95%	4.60%	-	-
Horiz. %	90.80%	88.51%	85.06%	47.13%	104.60%	100.00%	-
P/EPS	8.47	13.95	26.64	12.13	22.86	14.63	-10.34%
YoY %	-39.28%	-47.64%	119.62%	-46.94%	56.25%	-	-
Horiz. %	57.89%	95.35%	182.09%	82.91%	156.25%	100.00%	-
EY	11.80	7.17	3.75	8.25	4.38	6.83	11.54%
YoY %	64.57%	91.20%	-54.55%	88.36%	-35.87%	-	-
Horiz. %	172.77%	104.98%	54.90%	120.79%	64.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
P/NAPS	0.35	0.57	0.60	0.61	0.62	0.82	-15.64%
YoY %	-38.60%	-5.00%	-1.64%	-1.61%	-24.39%	-	-
Horiz. %	42.68%	69.51%	73.17%	74.39%	75.61%	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