[AZRB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	685,604	478,386	407,546	173,026	291,170	355,810	402,090	9.29%
YoY %	43.32%	17.38%	135.54%	-40.58%	-18.17%	-11.51%	-	-
Horiz. %	170.51%	118.97%	101.36%	43.03%	72.41%	88.49%	100.00%	-
PBT	28,084	40,766	36,708	18,946	20,002	18,588	20,126	5.70%
YoY %	-31.11%	11.05%	93.75%	-5.28%	7.61%	-7.64%	-	-
Horiz. %	139.54%	202.55%	182.39%	94.14%	99.38%	92.36%	100.00%	-
Tax	-12,878	-14,104	-15,238	-5,380	-6,298	-5,786	-6,338	12.53%
YoY %	8.69%	7.44%	-183.23%	14.58%	-8.85%	8.71%	-	-
Horiz. %	203.19%	222.53%	240.42%	84.88%	99.37%	91.29%	100.00%	-
NP	15,206	26,662	21,470	13,566	13,704	12,802	13,788	1.64%
YoY %	-42.97%	24.18%	58.26%	-1.01%	7.05%	-7.15%	-	-
Horiz. %	110.28%	193.37%	155.72%	98.39%	99.39%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,302	25,628	21,100	13,566	13,704	12,802	13,788	0.61%
YoY %	-44.19%	21.46%	55.54%	-1.01%	7.05%	-7.15%	-	-
Horiz. %	103.73%	185.87%	153.03%	98.39%	99.39%	92.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.86%	34.60%	41.51%	28.40%	31.49%	31.13%	31.49%	-
YoY %	32.54%	-16.65%	46.16%	-9.81%	1.16%	-1.14%	-	-
Horiz. %	145.63%	109.88%	131.82%	90.19%	100.00%	98.86%	100.00%	-
Total Cost	670,398	451,724	386,076	159,460	277,466	343,008	388,302	9.51%
YoY %	48.41%	17.00%	142.11%	-42.53%	-19.11%	-11.66%	-	-
Horiz. %	172.65%	116.33%	99.43%	41.07%	71.46%	88.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	204,562	141,749	66,729	105,159	119,830	92,633	84,234	15.92%
YoY %	44.31%	112.42%	-36.54%	-12.24%	29.36%	9.97%	-	-
Horiz. %	242.85%	168.28%	79.22%	124.84%	142.26%	109.97%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	204,562	141,749	66,729	105,159	119,830	92,633	84,234	15.92%
YoY %	44.31%	112.42%	-36.54%	-12.24%	29.36%	9.97%	-	-
Horiz. %	242.85%	168.28%	79.22%	124.84%	142.26%	109.97%	100.00%	-
NOSH	276,100	66,844	66,729	66,696	66,524	46,316	30,000	44.71%
YoY %	313.05%	0.17%	0.05%	0.26%	43.63%	54.39%	-	-
Horiz. %	920.33%	222.81%	222.43%	222.32%	221.75%	154.39%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	2.22%	5.57%	5.27%	7.84%	4.71%	3.60%	3.43%	-
YoY %	-60.14%	5.69%	-32.78%	66.45%	30.83%	4.96%	-	-
Horiz. %	64.72%	162.39%	153.64%	228.57%	137.32%	104.96%	100.00%	-
ROE	6.99%	18.08%	31.62%	12.90%	11.44%	13.82%	16.37%	-
YoY %	-61.34%	-42.82%	145.12%	12.76%	-17.22%	-15.58%	-	-
Horiz. %	42.70%	110.45%	193.16%	78.80%	69.88%	84.42%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	248.32	715.68	610.74	259.42	437.69	768.21	1,340.30	-24.47%
YoY %	-65.30%	17.18%	135.43%	-40.73%	-43.02%	-42.68%	-	-
Horiz. %	18.53%	53.40%	45.57%	19.36%	32.66%	57.32%	100.00%	-
EPS	5.18	38.34	31.62	20.34	20.60	19.74	45.96	-30.47%
YoY %	-86.49%	21.25%	55.46%	-1.26%	4.36%	-57.05%	-	-
Horiz. %	11.27%	83.42%	68.80%	44.26%	44.82%	42.95%	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	0.7409	2.1206	1.00	1.5767	1.8013	2.00	2.8078	-19.89%
YoY %	-65.06%	112.06%	-36.58%	-12.47%	-9.94%	-28.77%	-	-
Horiz. %	26.39%	75.53%	35.62%	56.15%	64.15%	71.23%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 66,702
RPS	104.24	72.73	61.96	26.31	44.27	54.10	61.13	9.29%
YoY %	43.32%	17.38%	135.50%	-40.57%	-18.17%	-11.50%	-	-
Horiz. %	170.52%	118.98%	101.36%	43.04%	72.42%	88.50%	100.00%	-
EPS	2.17	3.90	3.21	2.06	2.08	1.95	2.10	0.54%
YoY %	-44.36%	21.50%	55.83%	-0.96%	6.67%	-7.14%	-	-
Horiz. %	103.33%	185.71%	152.86%	98.10%	99.05%	92.86%	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	0.311	0.2155	0.1015	0.1599	0.1822	0.1408	0.1281	15.91%
YoY %	44.32%	112.32%	-36.52%	-12.24%	29.40%	9.91%	-	-
Horiz. %	242.78%	168.23%	79.23%	124.82%	142.23%	109.91%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	0.75	1.66	1.09	0.63	1.16	1.76	2.30	-
P/RPS	0.30	0.23	0.18	0.24	0.27	0.23	0.17	9.91%
YoY %	30.43%	27.78%	-25.00%	-11.11%	17.39%	35.29%	-	-
Horiz. %	176.47%	135.29%	105.88%	141.18%	158.82%	135.29%	100.00%	-
P/EPS	14.48	4.33	3.45	3.10	5.63	6.37	5.00	19.37%
YoY %	234.41%	25.51%	11.29%	-44.94%	-11.62%	27.40%	-	-
Horiz. %	289.60%	86.60%	69.00%	62.00%	112.60%	127.40%	100.00%	-
EY	6.91	23.10	29.01	32.29	17.76	15.70	19.98	-16.20%
YoY %	-70.09%	-20.37%	-10.16%	81.81%	13.12%	-21.42%	-	-
Horiz. %	34.58%	115.62%	145.20%	161.61%	88.89%	78.58%	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	1.01	0.78	1.09	0.40	0.64	0.88	0.82	3.53%
YoY %	29.49%	-28.44%	172.50%	-37.50%	-27.27%	7.32%	-	-
Horiz. %	123.17%	95.12%	132.93%	48.78%	78.05%	107.32%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	29/08/07	28/08/06	26/08/05	18/08/04	28/08/03	23/08/02	-
Price	0.72	2.01	1.04	0.55	1.02	1.46	1.71	-
P/RPS	0.29	0.28	0.17	0.21	0.23	0.19	0.13	14.29%
YoY %	3.57%	64.71%	-19.05%	-8.70%	21.05%	46.15%	-	-
Horiz. %	223.08%	215.38%	130.77%	161.54%	176.92%	146.15%	100.00%	-
P/EPS	13.90	5.24	3.29	2.70	4.95	5.28	3.72	24.54%
YoY %	165.27%	59.27%	21.85%	-45.45%	-6.25%	41.94%	-	-
Horiz. %	373.66%	140.86%	88.44%	72.58%	133.06%	141.94%	100.00%	-
EY	7.19	19.07	30.40	36.98	20.20	18.93	26.88	-19.71%
YoY %	-62.30%	-37.27%	-17.79%	83.07%	6.71%	-29.58%	-	-
Horiz. %	26.75%	70.94%	113.10%	137.57%	75.15%	70.42%	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	0.97	0.95	1.04	0.35	0.57	0.73	0.61	8.02%
YoY %	2.11%	-8.65%	197.14%	-38.60%	-21.92%	19.67%	-	-
Horiz. %	159.02%	155.74%	170.49%	57.38%	93.44%	119.67%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 27 June 2024

MQ Trader

MQ Trading Signals

2024-06-27 16:35:00

EMA 5

5 Mins

SELL

2024-06-27 16:30:00

EMA 5

30 Mins

SELL

2024-06-27 16:20:00

EMA 5

5 Mins

BUY

2024-06-27 16:00:00

EMA 5

30 Mins

BUY

2024-06-27 15:55:00

EMA 5

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

691

HLIND

HONG LEONG INDUSTRIES BHD

640

PTRANS

PERAK TRANSIT BERHAD

626

MPI

MALAYSIAN PACIFIC INDUSTRIES

620

YTLPOWR

YTL POWER INTERNATIONAL BHD

523

MYEG

MY E.G. SERVICES BHD

477

THETA

THETA EDGE BERHAD

466

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

433

Daily Stocks

HSI-CXF

0.08

-0.03

147,307,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.97

-0.05

101,501,300

YNHPROP

0.495

-0.11

94,446,300

AHB-WC

0.07

0.00

85,284,900

DNEX

0.44

-0.025

75,452,000

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

GESHEN

3.40

+0.29

29,200

THETA

1.73

+0.25

20,598,500

PENTA

5.08

+0.15

4,228,700

PTT

2.38

+0.15

3,074,400

AIRPORT

9.73

+0.13

2,520,900

PETDAG

17.26

+0.12

389,600

UTDPLT

24.20

+0.12

123,200

IJM

3.07

+0.10

15,946,200

F&N

31.82

+0.10

335,100

HLIND

11.22

+0.10

30,800

More gainer Stocks

DLADY

35.50

-0.30

17,500

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.33

-0.19

2,008,700

ORIENT

6.97

-0.18

1,220,900

HEIM

22.20

-0.18

400,400

ICON

0.89

-0.16

12,816,000

KLK

20.52

-0.16

953,700

HSI-CXT

0.725

-0.135

23,600

NIKKEI-CC

0.065

-0.125

30,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More