[AZRB] QoQ TTM Result on 30-Jun-2004 [#2]

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
TTM Result
Revenue	240,201	257,914	270,127	274,504	278,367	306,014	350,439	-22.24%
YoY %	-6.87%	-4.52%	-1.59%	-1.39%	-9.03%	-12.68%	-	-
Horiz. %	68.54%	73.60%	77.08%	78.33%	79.43%	87.32%	100.00%	-
PBT	-3,652	-4,117	4,831	19,683	16,474	18,976	21,115	-
YoY %	11.29%	-185.22%	-75.46%	19.48%	-13.19%	-10.13%	-	-
Horiz. %	-17.30%	-19.50%	22.88%	93.22%	78.02%	89.87%	100.00%	-
Tax	-7,634	-7,631	-7,071	-6,325	-5,435	-6,069	-6,562	10.60%
YoY %	-0.04%	-7.92%	-11.79%	-16.38%	10.45%	7.51%	-	-
Horiz. %	116.34%	116.29%	107.76%	96.39%	82.83%	92.49%	100.00%	-
NP	-11,286	-11,748	-2,240	13,358	11,039	12,907	14,553	-
YoY %	3.93%	-424.46%	-116.77%	21.01%	-14.47%	-11.31%	-	-
Horiz. %	-77.55%	-80.73%	-15.39%	91.79%	75.85%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-11,286	-11,748	-2,240	13,358	11,039	12,907	14,553	-
YoY %	3.93%	-424.46%	-116.77%	21.01%	-14.47%	-11.31%	-	-
Horiz. %	-77.55%	-80.73%	-15.39%	91.79%	75.85%	88.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	146.37%	32.13%	32.99%	31.98%	31.08%	-
YoY %	-	-	355.56%	-2.61%	3.16%	2.90%	-	-
Horiz. %	-	-	470.95%	103.38%	106.15%	102.90%	100.00%	-
Total Cost	251,487	269,662	272,367	261,146	267,328	293,107	335,886	-17.53%
YoY %	-6.74%	-0.99%	4.30%	-2.31%	-8.80%	-12.74%	-	-
Horiz. %	74.87%	80.28%	81.09%	77.75%	79.59%	87.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,335	100,661	108,899	119,758	120,343	64,953	113,327	-5.35%
YoY %	3.65%	-7.56%	-9.07%	-0.49%	85.28%	-42.69%	-	-
Horiz. %	92.07%	88.82%	96.09%	105.67%	106.19%	57.31%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Dividend
Div	3,355	3,355	5,612	5,612	5,612	5,612	4,688	-19.97%
YoY %	0.00%	-40.22%	0.00%	0.00%	0.00%	19.71%	-	-
Horiz. %	71.57%	71.57%	119.71%	119.71%	119.71%	119.71%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	42.01%	50.84%	43.48%	32.22%	-
YoY %	0.00%	0.00%	0.00%	-17.37%	16.93%	34.95%	-	-
Horiz. %	0.00%	0.00%	0.00%	130.38%	157.79%	134.95%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Equity
Net Worth	104,335	100,661	108,899	119,758	120,343	64,953	113,327	-5.35%
YoY %	3.65%	-7.56%	-9.07%	-0.49%	85.28%	-42.69%	-	-
Horiz. %	92.07%	88.82%	96.09%	105.67%	106.19%	57.31%	100.00%	-
NOSH	66,684	66,579	66,584	66,484	66,400	64,953	65,093	1.62%
YoY %	0.16%	-0.01%	0.15%	0.13%	2.23%	-0.22%	-	-
Horiz. %	102.44%	102.28%	102.29%	102.14%	102.01%	99.78%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Ratio Analysis
NP Margin	-4.70%	-4.56%	-0.83%	4.87%	3.97%	4.22%	4.15%	-
YoY %	-3.07%	-449.40%	-117.04%	22.67%	-5.92%	1.69%	-	-
Horiz. %	-113.25%	-109.88%	-20.00%	117.35%	95.66%	101.69%	100.00%	-
ROE	-10.82%	-11.67%	-2.06%	11.15%	9.17%	19.87%	12.84%	-
YoY %	7.28%	-466.50%	-118.48%	21.59%	-53.85%	54.75%	-	-
Horiz. %	-84.27%	-90.89%	-16.04%	86.84%	71.42%	154.75%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Per Share
RPS	360.20	387.38	405.69	412.89	419.23	471.13	538.37	-23.48%
YoY %	-7.02%	-4.51%	-1.74%	-1.51%	-11.02%	-12.49%	-	-
Horiz. %	66.91%	71.95%	75.36%	76.69%	77.87%	87.51%	100.00%	-
EPS	-16.92	-17.65	-3.36	20.09	16.63	19.87	22.36	-
YoY %	4.14%	-425.30%	-116.72%	20.81%	-16.31%	-11.14%	-	-
Horiz. %	-75.67%	-78.94%	-15.03%	89.85%	74.37%	88.86%	100.00%	-
DPS	5.04	5.04	8.43	8.44	8.45	8.64	7.20	-21.14%
YoY %	0.00%	-40.21%	-0.12%	-0.12%	-2.20%	20.00%	-	-
Horiz. %	70.00%	70.00%	117.08%	117.22%	117.36%	120.00%	100.00%	-
NAPS	1.5646	1.5119	1.6355	1.8013	1.8124	1.00	1.741	-6.86%
YoY %	3.49%	-7.56%	-9.20%	-0.61%	81.24%	-42.56%	-	-
Horiz. %	89.87%	86.84%	93.94%	103.46%	104.10%	57.44%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 66,484
RPS	36.52	39.21	41.07	41.73	42.32	46.52	53.28	-22.24%
YoY %	-6.86%	-4.53%	-1.58%	-1.39%	-9.03%	-12.69%	-	-
Horiz. %	68.54%	73.59%	77.08%	78.32%	79.43%	87.31%	100.00%	-
EPS	-1.72	-1.79	-0.34	2.03	1.68	1.96	2.21	-
YoY %	3.91%	-426.47%	-116.75%	20.83%	-14.29%	-11.31%	-	-
Horiz. %	-77.83%	-81.00%	-15.38%	91.86%	76.02%	88.69%	100.00%	-
DPS	0.51	0.51	0.85	0.85	0.85	0.85	0.71	-19.77%
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	19.72%	-	-
Horiz. %	71.83%	71.83%	119.72%	119.72%	119.72%	119.72%	100.00%	-
NAPS	0.1586	0.153	0.1656	0.1821	0.183	0.0988	0.1723	-5.36%
YoY %	3.66%	-7.61%	-9.06%	-0.49%	85.22%	-42.66%	-	-
Horiz. %	92.05%	88.80%	96.11%	105.69%	106.21%	57.34%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	-
Price	0.59	0.87	1.01	1.16	1.44	1.39	1.48	-
P/RPS	0.16	0.22	0.25	0.28	0.34	0.30	0.27	-29.42%
YoY %	-27.27%	-12.00%	-10.71%	-17.65%	13.33%	11.11%	-	-
Horiz. %	59.26%	81.48%	92.59%	103.70%	125.93%	111.11%	100.00%	-
P/EPS	-3.49	-4.93	-30.02	5.77	8.66	7.00	6.62	-
YoY %	29.21%	83.58%	-620.28%	-33.37%	23.71%	5.74%	-	-
Horiz. %	-52.72%	-74.47%	-453.47%	87.16%	130.82%	105.74%	100.00%	-
EY	-28.69	-20.28	-3.33	17.32	11.55	14.30	15.11	-
YoY %	-41.47%	-509.01%	-119.23%	49.96%	-19.23%	-5.36%	-	-
Horiz. %	-189.87%	-134.22%	-22.04%	114.63%	76.44%	94.64%	100.00%	-
DY	8.54	5.79	8.34	7.28	5.87	6.22	4.87	45.36%
YoY %	47.50%	-30.58%	14.56%	24.02%	-5.63%	27.72%	-	-
Horiz. %	175.36%	118.89%	171.25%	149.49%	120.53%	127.72%	100.00%	-
P/NAPS	0.38	0.58	0.62	0.64	0.79	1.39	0.85	-41.50%
YoY %	-34.48%	-6.45%	-3.12%	-18.99%	-43.17%	63.53%	-	-
Horiz. %	44.71%	68.24%	72.94%	75.29%	92.94%	163.53%	100.00%	-

	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	24/05/05	28/02/05	29/11/04	18/08/04	19/05/04	26/02/04	19/11/03	-
Price	0.57	0.70	1.00	1.02	1.15	1.49	1.41	-
P/RPS	0.16	0.18	0.25	0.25	0.27	0.32	0.26	-27.62%
YoY %	-11.11%	-28.00%	0.00%	-7.41%	-15.62%	23.08%	-	-
Horiz. %	61.54%	69.23%	96.15%	96.15%	103.85%	123.08%	100.00%	-
P/EPS	-3.37	-3.97	-29.73	5.08	6.92	7.50	6.31	-
YoY %	15.11%	86.65%	-685.24%	-26.59%	-7.73%	18.86%	-	-
Horiz. %	-53.41%	-62.92%	-471.16%	80.51%	109.67%	118.86%	100.00%	-
EY	-29.69	-25.21	-3.36	19.70	14.46	13.34	15.86	-
YoY %	-17.77%	-650.30%	-117.06%	36.24%	8.40%	-15.89%	-	-
Horiz. %	-187.20%	-158.95%	-21.19%	124.21%	91.17%	84.11%	100.00%	-
DY	8.84	7.20	8.43	8.28	7.35	5.80	5.11	44.05%
YoY %	22.78%	-14.59%	1.81%	12.65%	26.72%	13.50%	-	-
Horiz. %	172.99%	140.90%	164.97%	162.04%	143.84%	113.50%	100.00%	-
P/NAPS	0.36	0.46	0.61	0.57	0.63	1.49	0.81	-41.73%
YoY %	-21.74%	-24.59%	7.02%	-9.52%	-57.72%	83.95%	-	-
Horiz. %	44.44%	56.79%	75.31%	70.37%	77.78%	183.95%	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