[AZRB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	496,648	384,038	685,604	478,386	407,546	173,026	291,170	9.30%
YoY %	29.32%	-43.99%	43.32%	17.38%	135.54%	-40.58%	-	-
Horiz. %	170.57%	131.89%	235.47%	164.30%	139.97%	59.42%	100.00%	-
PBT	41,942	31,532	28,084	40,766	36,708	18,946	20,002	13.12%
YoY %	33.01%	12.28%	-31.11%	11.05%	93.75%	-5.28%	-	-
Horiz. %	209.69%	157.64%	140.41%	203.81%	183.52%	94.72%	100.00%	-
Tax	-13,582	-10,986	-12,878	-14,104	-15,238	-5,380	-6,298	13.65%
YoY %	-23.63%	14.69%	8.69%	7.44%	-183.23%	14.58%	-	-
Horiz. %	215.66%	174.44%	204.48%	223.94%	241.95%	85.42%	100.00%	-
NP	28,360	20,546	15,206	26,662	21,470	13,566	13,704	12.88%
YoY %	38.03%	35.12%	-42.97%	24.18%	58.26%	-1.01%	-	-
Horiz. %	206.95%	149.93%	110.96%	194.56%	156.67%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,650	20,110	14,302	25,628	21,100	13,566	13,704	12.40%
YoY %	37.49%	40.61%	-44.19%	21.46%	55.54%	-1.01%	-	-
Horiz. %	201.77%	146.75%	104.36%	187.01%	153.97%	98.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.38%	34.84%	45.86%	34.60%	41.51%	28.40%	31.49%	-
YoY %	-7.06%	-24.03%	32.54%	-16.65%	46.16%	-9.81%	-	-
Horiz. %	102.83%	110.64%	145.63%	109.88%	131.82%	90.19%	100.00%	-
Total Cost	468,288	363,492	670,398	451,724	386,076	159,460	277,466	9.11%
YoY %	28.83%	-45.78%	48.41%	17.00%	142.11%	-42.53%	-	-
Horiz. %	168.77%	131.00%	241.61%	162.80%	139.14%	57.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,508	216,016	204,562	141,749	66,729	105,159	119,830	11.18%
YoY %	4.86%	5.60%	44.31%	112.42%	-36.54%	-12.24%	-	-
Horiz. %	189.02%	180.27%	170.71%	118.29%	55.69%	87.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	226,508	216,016	204,562	141,749	66,729	105,159	119,830	11.18%
YoY %	4.86%	5.60%	44.31%	112.42%	-36.54%	-12.24%	-	-
Horiz. %	189.02%	180.27%	170.71%	118.29%	55.69%	87.76%	100.00%	-
NOSH	276,500	276,236	276,100	66,844	66,729	66,696	66,524	26.78%
YoY %	0.10%	0.05%	313.05%	0.17%	0.05%	0.26%	-	-
Horiz. %	415.64%	415.24%	415.04%	100.48%	100.31%	100.26%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	5.71%	5.35%	2.22%	5.57%	5.27%	7.84%	4.71%	-
YoY %	6.73%	140.99%	-60.14%	5.69%	-32.78%	66.45%	-	-
Horiz. %	121.23%	113.59%	47.13%	118.26%	111.89%	166.45%	100.00%	-
ROE	12.21%	9.31%	6.99%	18.08%	31.62%	12.90%	11.44%	-
YoY %	31.15%	33.19%	-61.34%	-42.82%	145.12%	12.76%	-	-
Horiz. %	106.73%	81.38%	61.10%	158.04%	276.40%	112.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	179.62	139.03	248.32	715.68	610.74	259.42	437.69	-13.78%
YoY %	29.20%	-44.01%	-65.30%	17.18%	135.43%	-40.73%	-	-
Horiz. %	41.04%	31.76%	56.73%	163.51%	139.54%	59.27%	100.00%	-
EPS	10.00	7.28	5.18	38.34	31.62	20.34	20.60	-11.34%
YoY %	37.36%	40.54%	-86.49%	21.25%	55.46%	-1.26%	-	-
Horiz. %	48.54%	35.34%	25.15%	186.12%	153.50%	98.74%	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	0.8192	0.782	0.7409	2.1206	1.00	1.5767	1.8013	-12.30%
YoY %	4.76%	5.55%	-65.06%	112.06%	-36.58%	-12.47%	-	-
Horiz. %	45.48%	43.41%	41.13%	117.73%	55.52%	87.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 66,827
RPS	75.51	58.39	104.24	72.73	61.96	26.31	44.27	9.30%
YoY %	29.32%	-43.99%	43.32%	17.38%	135.50%	-40.57%	-	-
Horiz. %	170.57%	131.90%	235.46%	164.29%	139.96%	59.43%	100.00%	-
EPS	4.20	3.06	2.17	3.90	3.21	2.06	2.08	12.41%
YoY %	37.25%	41.01%	-44.36%	21.50%	55.83%	-0.96%	-	-
Horiz. %	201.92%	147.12%	104.33%	187.50%	154.33%	99.04%	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	0.3444	0.3284	0.311	0.2155	0.1015	0.1599	0.1822	11.18%
YoY %	4.87%	5.59%	44.32%	112.32%	-36.52%	-12.24%	-	-
Horiz. %	189.02%	180.24%	170.69%	118.28%	55.71%	87.76%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.79	0.75	0.75	1.66	1.09	0.63	1.16	-
P/RPS	0.44	0.54	0.30	0.23	0.18	0.24	0.27	8.47%
YoY %	-18.52%	80.00%	30.43%	27.78%	-25.00%	-11.11%	-	-
Horiz. %	162.96%	200.00%	111.11%	85.19%	66.67%	88.89%	100.00%	-
P/EPS	7.90	10.30	14.48	4.33	3.45	3.10	5.63	5.80%
YoY %	-23.30%	-28.87%	234.41%	25.51%	11.29%	-44.94%	-	-
Horiz. %	140.32%	182.95%	257.19%	76.91%	61.28%	55.06%	100.00%	-
EY	12.66	9.71	6.91	23.10	29.01	32.29	17.76	-5.48%
YoY %	30.38%	40.52%	-70.09%	-20.37%	-10.16%	81.81%	-	-
Horiz. %	71.28%	54.67%	38.91%	130.07%	163.34%	181.81%	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	0.96	0.96	1.01	0.78	1.09	0.40	0.64	6.98%
YoY %	0.00%	-4.95%	29.49%	-28.44%	172.50%	-37.50%	-	-
Horiz. %	150.00%	150.00%	157.81%	121.88%	170.31%	62.50%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	26/08/09	29/08/08	29/08/07	28/08/06	26/08/05	18/08/04	-
Price	0.80	0.90	0.72	2.01	1.04	0.55	1.02	-
P/RPS	0.45	0.65	0.29	0.28	0.17	0.21	0.23	11.83%
YoY %	-30.77%	124.14%	3.57%	64.71%	-19.05%	-8.70%	-	-
Horiz. %	195.65%	282.61%	126.09%	121.74%	73.91%	91.30%	100.00%	-
P/EPS	8.00	12.36	13.90	5.24	3.29	2.70	4.95	8.32%
YoY %	-35.28%	-11.08%	165.27%	59.27%	21.85%	-45.45%	-	-
Horiz. %	161.62%	249.70%	280.81%	105.86%	66.46%	54.55%	100.00%	-
EY	12.50	8.09	7.19	19.07	30.40	36.98	20.20	-7.68%
YoY %	54.51%	12.52%	-62.30%	-37.27%	-17.79%	83.07%	-	-
Horiz. %	61.88%	40.05%	35.59%	94.41%	150.50%	183.07%	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	0.98	1.15	0.97	0.95	1.04	0.35	0.57	9.44%
YoY %	-14.78%	18.56%	2.11%	-8.65%	197.14%	-38.60%	-	-
Horiz. %	171.93%	201.75%	170.18%	166.67%	182.46%	61.40%	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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

993

HLIND

HONG LEONG INDUSTRIES BHD

716

PTRANS

PERAK TRANSIT BERHAD

714

YTLPOWR

YTL POWER INTERNATIONAL BHD

691

MPI

MALAYSIAN PACIFIC INDUSTRIES

686

NOTION

NOTION VTEC BHD

618

MYEG

MY E.G. SERVICES BHD

550

GENTING

GENTING BHD

513

PBBANK

PUBLIC BANK BHD

507

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