[AZRB] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 64.97%
YoY- 62.42%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 119,025 73,625 66,862 71,239 135,880 66,510 55,916 13.41%
PBT 8,882 10,295 -8,785 6,067 3,813 4,558 6,531 5.25%
Tax -3,585 -4,244 -2,621 -1,875 -1,232 -1,300 -2,118 9.16%
NP 5,297 6,051 -11,406 4,192 2,581 3,258 4,413 3.08%
-
NP to SH 5,304 6,061 -11,406 4,192 2,581 3,258 4,413 3.11%
-
Tax Rate 40.36% 41.22% - 30.90% 32.31% 28.52% 32.43% -
Total Cost 113,728 67,574 78,268 67,047 133,299 63,252 51,503 14.10%
-
Net Worth 69,165 111,305 108,899 113,327 91,455 77,046 68,108 0.25%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 69,165 111,305 108,899 113,327 91,455 77,046 68,108 0.25%
NOSH 69,165 66,677 66,584 65,093 42,450 30,000 29,999 14.93%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.45% 8.22% -17.06% 5.88% 1.90% 4.90% 7.89% -
ROE 7.67% 5.45% -10.47% 3.70% 2.82% 4.23% 6.48% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 172.09 110.42 100.42 109.44 320.09 221.70 186.39 -1.32%
EPS 7.95 9.09 -17.13 6.44 6.08 10.86 14.71 -9.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6693 1.6355 1.741 2.1544 2.5682 2.2703 -12.76%
Adjusted Per Share Value based on latest NOSH - 65,093
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 18.10 11.19 10.17 10.83 20.66 10.11 8.50 13.41%
EPS 0.81 0.92 -1.73 0.64 0.39 0.50 0.67 3.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1052 0.1692 0.1656 0.1723 0.139 0.1171 0.1035 0.27%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.05 0.56 1.01 1.48 1.50 1.65 1.60 -
P/RPS 0.61 0.51 1.01 1.35 0.47 0.74 0.86 -5.56%
P/EPS 13.69 6.16 -5.90 22.98 24.67 15.19 10.88 3.90%
EY 7.30 16.23 -16.96 4.35 4.05 6.58 9.19 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.34 0.62 0.85 0.70 0.64 0.70 6.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 28/11/01 14/11/00 -
Price 1.15 0.51 1.00 1.41 1.54 1.92 1.64 -
P/RPS 0.67 0.46 1.00 1.29 0.48 0.87 0.88 -4.44%
P/EPS 15.00 5.61 -5.84 21.89 25.33 17.68 11.15 5.06%
EY 6.67 17.82 -17.13 4.57 3.95 5.66 8.97 -4.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.31 0.61 0.81 0.71 0.75 0.72 8.11%

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

Post a Comment