[AZRB] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Annualized Quarter Result
Revenue	519,908	430,397	213,518	283,264	331,114	449,233	220,409	15.36%
YoY %	20.80%	101.57%	-24.62%	-14.45%	-26.29%	103.82%	-	-
Horiz. %	235.88%	195.27%	96.87%	128.52%	150.23%	203.82%	100.00%	-
PBT	46,954	36,314	26,358	1,621	20,480	18,501	14,612	21.46%
YoY %	29.30%	37.77%	1,526.03%	-92.08%	10.70%	26.62%	-	-
Horiz. %	321.34%	248.52%	180.39%	11.09%	140.16%	126.62%	100.00%	-
Tax	-16,653	-14,938	-9,266	-7,693	-6,356	-5,866	-4,210	25.74%
YoY %	-11.48%	-61.21%	-20.45%	-21.04%	-8.35%	-39.33%	-	-
Horiz. %	395.56%	354.82%	220.10%	182.73%	150.97%	139.33%	100.00%	-
NP	30,301	21,376	17,092	-6,072	14,124	12,634	10,401	19.49%
YoY %	41.75%	25.06%	381.49%	-142.99%	11.79%	21.47%	-	-
Horiz. %	291.33%	205.52%	164.33%	-58.38%	135.79%	121.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,148	21,138	17,125	-6,072	14,124	12,634	10,401	18.72%
YoY %	37.89%	23.43%	382.03%	-142.99%	11.79%	21.47%	-	-
Horiz. %	280.24%	203.23%	164.65%	-58.38%	135.79%	121.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.47%	41.14%	35.15%	474.58%	31.04%	31.71%	28.81%	-
YoY %	-13.78%	17.04%	-92.59%	1,428.93%	-2.11%	10.07%	-	-
Horiz. %	123.12%	142.80%	122.01%	1,647.28%	107.74%	110.07%	100.00%	-
Total Cost	489,606	409,021	196,426	289,336	316,990	436,598	210,008	15.14%
YoY %	19.70%	108.23%	-32.11%	-8.72%	-27.40%	107.90%	-	-
Horiz. %	233.14%	194.76%	93.53%	137.77%	150.94%	207.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	134,413	66,701	111,379	108,889	113,282	91,506	77,055	9.71%
YoY %	101.52%	-40.11%	2.29%	-3.88%	23.80%	18.75%	-	-
Horiz. %	174.44%	86.56%	144.54%	141.31%	147.01%	118.75%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	134,413	66,701	111,379	108,889	113,282	91,506	77,055	9.71%
YoY %	101.52%	-40.11%	2.29%	-3.88%	23.80%	18.75%	-	-
Horiz. %	174.44%	86.56%	144.54%	141.31%	147.01%	118.75%	100.00%	-
NOSH	67,938	66,701	66,722	66,578	65,067	42,474	30,003	14.58%
YoY %	1.85%	-0.03%	0.22%	2.32%	53.19%	41.57%	-	-
Horiz. %	226.44%	222.31%	222.38%	221.90%	216.87%	141.57%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	5.83%	4.97%	8.00%	-2.14%	4.27%	2.81%	4.72%	-
YoY %	17.30%	-37.88%	473.83%	-150.12%	51.96%	-40.47%	-	-
Horiz. %	123.52%	105.30%	169.49%	-45.34%	90.47%	59.53%	100.00%	-
ROE	21.69%	31.69%	15.38%	-5.58%	12.47%	13.81%	13.50%	-
YoY %	-31.56%	106.05%	375.63%	-144.75%	-9.70%	2.30%	-	-
Horiz. %	160.67%	234.74%	113.93%	-41.33%	92.37%	102.30%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	773.60	645.26	320.01	425.46	508.88	1,057.66	734.60	0.86%
YoY %	19.89%	101.64%	-24.78%	-16.39%	-51.89%	43.98%	-	-
Horiz. %	105.31%	87.84%	43.56%	57.92%	69.27%	143.98%	100.00%	-
EPS	12.01	31.69	25.67	-9.12	21.71	29.75	34.67	-16.18%
YoY %	-62.10%	23.45%	381.47%	-142.01%	-27.03%	-14.19%	-	-
Horiz. %	34.64%	91.40%	74.04%	-26.31%	62.62%	85.81%	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	2.00	1.00	1.6693	1.6355	1.741	2.1544	2.5682	-4.08%
YoY %	100.00%	-40.09%	2.07%	-6.06%	-19.19%	-16.11%	-	-
Horiz. %	77.88%	38.94%	65.00%	63.68%	67.79%	83.89%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 66,584
RPS	79.04	65.44	32.46	43.07	50.34	68.30	33.51	15.36%
YoY %	20.78%	101.60%	-24.63%	-14.44%	-26.30%	103.82%	-	-
Horiz. %	235.87%	195.28%	96.87%	128.53%	150.22%	203.82%	100.00%	-
EPS	4.43	3.21	2.60	-0.92	2.15	1.92	1.58	18.73%
YoY %	38.01%	23.46%	382.61%	-142.79%	11.98%	21.52%	-	-
Horiz. %	280.38%	203.16%	164.56%	-58.23%	136.08%	121.52%	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	0.2044	0.1014	0.1693	0.1656	0.1722	0.1391	0.1172	9.70%
YoY %	101.58%	-40.11%	2.23%	-3.83%	23.80%	18.69%	-	-
Horiz. %	174.40%	86.52%	144.45%	141.30%	146.93%	118.69%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	2.24	1.05	0.56	1.01	1.48	1.50	1.65	-
P/RPS	0.29	0.16	0.17	0.24	0.29	0.14	0.22	4.70%
YoY %	81.25%	-5.88%	-29.17%	-17.24%	107.14%	-36.36%	-	-
Horiz. %	131.82%	72.73%	77.27%	109.09%	131.82%	63.64%	100.00%	-
P/EPS	5.16	3.31	2.18	-11.07	6.82	5.04	4.76	1.35%
YoY %	55.89%	51.83%	119.69%	-262.32%	35.32%	5.88%	-	-
Horiz. %	108.40%	69.54%	45.80%	-232.56%	143.28%	105.88%	100.00%	-
EY	19.36	30.18	45.83	-9.03	14.67	19.83	21.01	-1.35%
YoY %	-35.85%	-34.15%	607.53%	-161.55%	-26.02%	-5.62%	-	-
Horiz. %	92.15%	143.65%	218.13%	-42.98%	69.82%	94.38%	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	1.12	1.05	0.34	0.62	0.85	0.70	0.64	9.77%
YoY %	6.67%	208.82%	-45.16%	-27.06%	21.43%	9.38%	-	-
Horiz. %	175.00%	164.06%	53.12%	96.88%	132.81%	109.38%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	27/11/06	28/11/05	29/11/04	19/11/03	27/11/02	28/11/01	-
Price	2.78	1.15	0.51	1.00	1.41	1.54	1.92	-
P/RPS	0.36	0.18	0.16	0.24	0.28	0.15	0.26	5.57%
YoY %	100.00%	12.50%	-33.33%	-14.29%	86.67%	-42.31%	-	-
Horiz. %	138.46%	69.23%	61.54%	92.31%	107.69%	57.69%	100.00%	-
P/EPS	6.41	3.63	1.99	-10.96	6.50	5.18	5.54	2.45%
YoY %	76.58%	82.41%	118.16%	-268.62%	25.48%	-6.50%	-	-
Horiz. %	115.70%	65.52%	35.92%	-197.83%	117.33%	93.50%	100.00%	-
EY	15.60	27.56	50.33	-9.12	15.39	19.32	18.06	-2.40%
YoY %	-43.40%	-45.24%	651.86%	-159.26%	-20.34%	6.98%	-	-
Horiz. %	86.38%	152.60%	278.68%	-50.50%	85.22%	106.98%	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	1.39	1.15	0.31	0.61	0.81	0.71	0.75	10.82%
YoY %	20.87%	270.97%	-49.18%	-24.69%	14.08%	-5.33%	-	-
Horiz. %	185.33%	153.33%	41.33%	81.33%	108.00%	94.67%	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 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