[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 32.46%
YoY- 31.64%
Quarter Report
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 378,720 248,324 107,965 458,138 353,842 192,019 110,104 127.69%
PBT 33,450 20,971 11,514 32,919 24,448 15,766 6,672 192.64%
Tax -11,349 -6,791 -3,431 -11,554 -8,520 -5,493 -2,907 147.73%
NP 22,101 14,180 8,083 21,365 15,928 10,273 3,765 225.06%
-
NP to SH 21,777 13,825 7,746 20,704 15,630 10,055 3,696 225.86%
-
Tax Rate 33.93% 32.38% 29.80% 35.10% 34.85% 34.84% 43.57% -
Total Cost 356,619 234,144 99,882 436,773 337,914 181,746 106,339 123.88%
-
Net Worth 226,430 226,508 227,898 227,412 222,305 216,016 214,754 3.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,674 - - - -
Div Payout % - - - 46.73% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 226,430 226,508 227,898 227,412 222,305 216,016 214,754 3.58%
NOSH 276,709 276,500 276,642 276,421 276,637 276,236 275,820 0.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.84% 5.71% 7.49% 4.66% 4.50% 5.35% 3.42% -
ROE 9.62% 6.10% 3.40% 9.10% 7.03% 4.65% 1.72% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 136.87 89.81 39.03 165.74 127.91 69.51 39.92 127.20%
EPS 7.87 5.00 2.80 7.49 5.65 3.64 1.34 225.17%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.8183 0.8192 0.8238 0.8227 0.8036 0.782 0.7786 3.36%
Adjusted Per Share Value based on latest NOSH - 277,267
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.58 37.75 16.41 69.65 53.80 29.19 16.74 127.69%
EPS 3.31 2.10 1.18 3.15 2.38 1.53 0.56 226.55%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.3443 0.3444 0.3465 0.3457 0.338 0.3284 0.3265 3.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.87 0.79 0.90 0.89 0.93 0.75 0.53 -
P/RPS 0.64 0.88 2.31 0.54 0.73 1.08 1.33 -38.56%
P/EPS 11.05 15.80 32.14 11.88 16.46 20.60 39.55 -57.22%
EY 9.05 6.33 3.11 8.42 6.08 4.85 2.53 133.71%
DY 0.00 0.00 0.00 3.93 0.00 0.00 0.00 -
P/NAPS 1.06 0.96 1.09 1.08 1.16 0.96 0.68 34.40%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 27/08/10 26/05/10 25/02/10 24/11/09 26/08/09 28/05/09 -
Price 1.02 0.80 0.75 0.87 0.93 0.90 0.80 -
P/RPS 0.75 0.89 1.92 0.52 0.73 1.29 2.00 -47.96%
P/EPS 12.96 16.00 26.79 11.62 16.46 24.73 59.70 -63.84%
EY 7.72 6.25 3.73 8.61 6.08 4.04 1.68 176.14%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.25 0.98 0.91 1.06 1.16 1.15 1.03 13.76%

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