[AZRB] YoY 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
Quarter Result
Revenue	140,358	81,915	182,934	115,625	103,921	46,385	87,743	8.14%
YoY %	71.35%	-55.22%	58.21%	11.26%	124.04%	-47.14%	-	-
Horiz. %	159.96%	93.36%	208.49%	131.78%	118.44%	52.86%	100.00%	-
PBT	9,457	9,095	9,168	11,175	7,765	5,986	6,979	5.19%
YoY %	3.98%	-0.80%	-17.96%	43.92%	29.72%	-14.23%	-	-
Horiz. %	135.51%	130.32%	131.37%	160.12%	111.26%	85.77%	100.00%	-
Tax	-3,360	-2,588	-4,318	-3,695	-2,642	-1,657	-2,119	7.98%
YoY %	-29.83%	40.06%	-16.86%	-39.86%	-59.44%	21.80%	-	-
Horiz. %	158.57%	122.13%	203.78%	174.37%	124.68%	78.20%	100.00%	-
NP	6,097	6,507	4,850	7,480	5,123	4,329	4,860	3.84%
YoY %	-6.30%	34.16%	-35.16%	46.01%	18.34%	-10.93%	-	-
Horiz. %	125.45%	133.89%	99.79%	153.91%	105.41%	89.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,079	6,359	4,721	7,331	5,147	4,329	4,860	3.79%
YoY %	-4.40%	34.70%	-35.60%	42.43%	18.90%	-10.93%	-	-
Horiz. %	125.08%	130.84%	97.14%	150.84%	105.91%	89.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.53%	28.46%	47.10%	33.06%	34.02%	27.68%	30.36%	-
YoY %	24.84%	-39.58%	42.47%	-2.82%	22.90%	-8.83%	-	-
Horiz. %	117.03%	93.74%	155.14%	108.89%	112.06%	91.17%	100.00%	-
Total Cost	134,261	75,408	178,084	108,145	98,798	42,056	82,883	8.36%
YoY %	78.05%	-57.66%	64.67%	9.46%	134.92%	-49.26%	-	-
Horiz. %	161.99%	90.98%	214.86%	130.48%	119.20%	50.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	226,359	216,206	204,549	141,714	69,554	105,170	119,758	11.18%
YoY %	4.70%	5.70%	44.34%	103.75%	-33.87%	-12.18%	-	-
Horiz. %	189.01%	180.54%	170.80%	118.33%	58.08%	87.82%	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	226,359	216,206	204,549	141,714	69,554	105,170	119,758	11.18%
YoY %	4.70%	5.70%	44.34%	103.75%	-33.87%	-12.18%	-	-
Horiz. %	189.01%	180.54%	170.80%	118.33%	58.08%	87.82%	100.00%	-
NOSH	276,318	276,478	276,081	66,827	69,554	66,702	66,484	26.78%
YoY %	-0.06%	0.14%	313.13%	-3.92%	4.28%	0.33%	-	-
Horiz. %	415.62%	415.86%	415.26%	100.52%	104.62%	100.33%	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	4.34%	7.94%	2.65%	6.47%	4.93%	9.33%	5.54%	-
YoY %	-45.34%	199.62%	-59.04%	31.24%	-47.16%	68.41%	-	-
Horiz. %	78.34%	143.32%	47.83%	116.79%	88.99%	168.41%	100.00%	-
ROE	2.69%	2.94%	2.31%	5.17%	7.40%	4.12%	4.06%	-
YoY %	-8.50%	27.27%	-55.32%	-30.14%	79.61%	1.48%	-	-
Horiz. %	66.26%	72.41%	56.90%	127.34%	182.27%	101.48%	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	50.80	29.63	66.26	173.02	149.41	69.54	131.98	-14.70%
YoY %	71.45%	-55.28%	-61.70%	15.80%	114.85%	-47.31%	-	-
Horiz. %	38.49%	22.45%	50.20%	131.10%	113.21%	52.69%	100.00%	-
EPS	2.20	2.30	1.71	10.97	7.72	6.49	7.31	-18.13%
YoY %	-4.35%	34.50%	-84.41%	42.10%	18.95%	-11.22%	-	-
Horiz. %	30.10%	31.46%	23.39%	150.07%	105.61%	88.78%	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	21.34	12.45	27.81	17.58	15.80	7.05	13.34	8.14%
YoY %	71.41%	-55.23%	58.19%	11.27%	124.11%	-47.15%	-	-
Horiz. %	159.97%	93.33%	208.47%	131.78%	118.44%	52.85%	100.00%	-
EPS	0.92	0.97	0.72	1.11	0.78	0.66	0.74	3.69%
YoY %	-5.15%	34.72%	-35.14%	42.31%	18.18%	-10.81%	-	-
Horiz. %	124.32%	131.08%	97.30%	150.00%	105.41%	89.19%	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	0.3441	0.3287	0.311	0.2155	0.1057	0.1599	0.1821	11.18%
YoY %	4.69%	5.69%	44.32%	103.88%	-33.90%	-12.19%	-	-
Horiz. %	188.96%	180.51%	170.79%	118.34%	58.05%	87.81%	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	1.56	2.53	1.13	0.96	0.73	0.91	0.88	10.00%
YoY %	-38.34%	123.89%	17.71%	31.51%	-19.78%	3.41%	-	-
Horiz. %	177.27%	287.50%	128.41%	109.09%	82.95%	103.41%	100.00%	-
P/EPS	35.91	32.61	43.86	15.13	14.73	9.71	15.87	14.57%
YoY %	10.12%	-25.65%	189.89%	2.72%	51.70%	-38.82%	-	-
Horiz. %	226.28%	205.48%	276.37%	95.34%	92.82%	61.18%	100.00%	-
EY	2.78	3.07	2.28	6.61	6.79	10.30	6.30	-12.74%
YoY %	-9.45%	34.65%	-65.51%	-2.65%	-34.08%	63.49%	-	-
Horiz. %	44.13%	48.73%	36.19%	104.92%	107.78%	163.49%	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	1.57	3.04	1.09	1.16	0.70	0.79	0.77	12.60%
YoY %	-48.36%	178.90%	-6.03%	65.71%	-11.39%	2.60%	-	-
Horiz. %	203.90%	394.81%	141.56%	150.65%	90.91%	102.60%	100.00%	-
P/EPS	36.36	39.13	42.11	18.32	14.05	8.47	13.95	17.30%
YoY %	-7.08%	-7.08%	129.86%	30.39%	65.88%	-39.28%	-	-
Horiz. %	260.65%	280.50%	301.86%	131.33%	100.72%	60.72%	100.00%	-
EY	2.75	2.56	2.38	5.46	7.12	11.80	7.17	-14.75%
YoY %	7.42%	7.56%	-56.41%	-23.31%	-39.66%	64.57%	-	-
Horiz. %	38.35%	35.70%	33.19%	76.15%	99.30%	164.57%	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 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