[AZRB] YoY TTM 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
TTM Result
Revenue	198,843	274,504	415,080	336,974	230,083	292,901	-7.45%
YoY %	-27.56%	-33.87%	23.18%	46.46%	-21.45%	-	-
Horiz. %	67.89%	93.72%	141.71%	115.05%	78.55%	100.00%	-
PBT	-4,645	19,683	18,861	20,815	19,971	24,294	-
YoY %	-123.60%	4.36%	-9.39%	4.23%	-17.79%	-	-
Horiz. %	-19.12%	81.02%	77.64%	85.68%	82.21%	100.00%	-
Tax	-7,172	-6,325	-5,919	-6,985	-5,960	-3,010	18.95%
YoY %	-13.39%	-6.86%	15.26%	-17.20%	-98.01%	-	-
Horiz. %	238.27%	210.13%	196.64%	232.06%	198.01%	100.00%	-
NP	-11,817	13,358	12,942	13,830	14,011	21,284	-
YoY %	-188.46%	3.21%	-6.42%	-1.29%	-34.17%	-	-
Horiz. %	-55.52%	62.76%	60.81%	64.98%	65.83%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	-11,817	13,358	12,942	13,830	14,011	21,284	-
YoY %	-188.46%	3.21%	-6.42%	-1.29%	-34.17%	-	-
Horiz. %	-55.52%	62.76%	60.81%	64.98%	65.83%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	-	32.13%	31.38%	33.56%	29.84%	12.39%	-
YoY %	-	2.39%	-6.50%	12.47%	140.84%	-	-
Horiz. %	-	259.32%	253.27%	270.86%	240.84%	100.00%	-
Total Cost	210,660	261,146	402,138	323,144	216,072	271,617	-4.95%
YoY %	-19.33%	-35.06%	24.45%	49.55%	-20.45%	-	-
Horiz. %	77.56%	96.14%	148.05%	118.97%	79.55%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	105,170	119,758	92,737	59,985	77,214	63,887	10.47%
YoY %	-12.18%	29.14%	54.60%	-22.31%	20.86%	-	-
Horiz. %	164.62%	187.45%	145.16%	93.89%	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	3,355	5,612	4,688	3,239	3,239	2,729	4.21%
YoY %	-40.22%	19.71%	44.74%	0.00%	18.69%	-	-
Horiz. %	122.94%	205.64%	171.78%	118.69%	118.69%	100.00%	-
Div Payout %	0.00%	42.01%	36.23%	23.42%	23.12%	12.82%	-
YoY %	0.00%	15.95%	54.70%	1.30%	80.34%	-	-
Horiz. %	0.00%	327.69%	282.61%	182.68%	180.34%	100.00%	-

	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	92,737	59,985	77,214	63,887	10.47%
YoY %	-12.18%	29.14%	54.60%	-22.31%	20.86%	-	-
Horiz. %	164.62%	187.45%	145.16%	93.89%	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	-5.94%	4.87%	3.12%	4.10%	6.09%	7.27%	-
YoY %	-221.97%	56.09%	-23.90%	-32.68%	-16.23%	-	-
Horiz. %	-81.71%	66.99%	42.92%	56.40%	83.77%	100.00%	-
ROE	-11.24%	11.15%	13.96%	23.06%	18.15%	33.31%	-
YoY %	-200.81%	-20.13%	-39.46%	27.05%	-45.51%	-	-
Horiz. %	-33.74%	33.47%	41.91%	69.23%	54.49%	100.00%	-

	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	298.10	412.89	895.17	1,123.51	766.94	976.06	-21.10%
YoY %	-27.80%	-53.88%	-20.32%	46.49%	-21.42%	-	-
Horiz. %	30.54%	42.30%	91.71%	115.11%	78.58%	100.00%	-
EPS	-17.72	20.09	27.91	46.11	46.70	70.93	-
YoY %	-188.20%	-28.02%	-39.47%	-1.26%	-34.16%	-	-
Horiz. %	-24.98%	28.32%	39.35%	65.01%	65.84%	100.00%	-
DPS	5.04	8.44	10.11	10.80	10.80	9.10	-11.14%
YoY %	-40.28%	-16.52%	-6.39%	0.00%	18.68%	-	-
Horiz. %	55.38%	92.75%	111.10%	118.68%	118.68%	100.00%	-
NAPS	1.5767	1.8013	2.00	2.00	2.5738	2.129	-5.82%
YoY %	-12.47%	-9.94%	0.00%	-22.29%	20.89%	-	-
Horiz. %	74.06%	84.61%	93.94%	93.94%	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	30.23	41.73	63.11	51.23	34.98	44.53	-7.45%
YoY %	-27.56%	-33.88%	23.19%	46.46%	-21.45%	-	-
Horiz. %	67.89%	93.71%	141.72%	115.05%	78.55%	100.00%	-
EPS	-1.80	2.03	1.97	2.10	2.13	3.24	-
YoY %	-188.67%	3.05%	-6.19%	-1.41%	-34.26%	-	-
Horiz. %	-55.56%	62.65%	60.80%	64.81%	65.74%	100.00%	-
DPS	0.51	0.85	0.71	0.49	0.49	0.41	4.45%
YoY %	-40.00%	19.72%	44.90%	0.00%	19.51%	-	-
Horiz. %	124.39%	207.32%	173.17%	119.51%	119.51%	100.00%	-
NAPS	0.1599	0.1821	0.141	0.0912	0.1174	0.0971	10.48%
YoY %	-12.19%	29.15%	54.61%	-22.32%	20.91%	-	-
Horiz. %	164.68%	187.54%	145.21%	93.92%	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	0.21	0.28	0.20	0.20	0.20	0.17	4.31%
YoY %	-25.00%	40.00%	0.00%	0.00%	17.65%	-	-
Horiz. %	123.53%	164.71%	117.65%	117.65%	117.65%	100.00%	-
P/EPS	-3.56	5.77	6.31	4.99	3.21	2.38	-
YoY %	-161.70%	-8.56%	26.45%	55.45%	34.87%	-	-
Horiz. %	-149.58%	242.44%	265.13%	209.66%	134.87%	100.00%	-
EY	-28.12	17.32	15.86	20.05	31.14	41.97	-
YoY %	-262.36%	9.21%	-20.90%	-35.61%	-25.80%	-	-
Horiz. %	-67.00%	41.27%	37.79%	47.77%	74.20%	100.00%	-
DY	8.00	7.28	5.75	4.70	7.20	5.38	8.25%
YoY %	9.89%	26.61%	22.34%	-34.72%	33.83%	-	-
Horiz. %	148.70%	135.32%	106.88%	87.36%	133.83%	100.00%	-
P/NAPS	0.40	0.64	0.88	1.15	0.58	0.79	-12.71%
YoY %	-37.50%	-27.27%	-23.48%	98.28%	-26.58%	-	-
Horiz. %	50.63%	81.01%	111.39%	145.57%	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	0.18	0.25	0.16	0.15	0.21	0.18	0.00%
YoY %	-28.00%	56.25%	6.67%	-28.57%	16.67%	-	-
Horiz. %	100.00%	138.89%	88.89%	83.33%	116.67%	100.00%	-
P/EPS	-3.10	5.08	5.23	3.71	3.43	2.47	-
YoY %	-161.02%	-2.87%	40.97%	8.16%	38.87%	-	-
Horiz. %	-125.51%	205.67%	211.74%	150.20%	138.87%	100.00%	-
EY	-32.21	19.70	19.12	26.97	29.19	40.53	-
YoY %	-263.50%	3.03%	-29.11%	-7.61%	-27.98%	-	-
Horiz. %	-79.47%	48.61%	47.17%	66.54%	72.02%	100.00%	-
DY	9.16	8.28	6.93	6.32	6.75	5.20	11.98%
YoY %	10.63%	19.48%	9.65%	-6.37%	29.81%	-	-
Horiz. %	176.15%	159.23%	133.27%	121.54%	129.81%	100.00%	-
P/NAPS	0.35	0.57	0.73	0.86	0.62	0.82	-15.64%
YoY %	-38.60%	-21.92%	-15.12%	38.71%	-24.39%	-	-
Horiz. %	42.68%	69.51%	89.02%	104.88%	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