[AZRB] YoY Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -35.71%
YoY- 9.09%
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 40,129 57,842 85,489 75,083 45,498 56,999 0 -100.00%
PBT 3,487 3,022 5,524 3,886 3,440 4,731 0 -100.00%
Tax -1,033 -1,030 -1,664 -1,221 -997 -1,174 0 -100.00%
NP 2,454 1,992 3,860 2,665 2,443 3,557 0 -100.00%
-
NP to SH 2,454 1,992 3,860 2,665 2,443 3,557 0 -100.00%
-
Tax Rate 29.62% 34.08% 30.12% 31.42% 28.98% 24.82% - -
Total Cost 37,675 55,850 81,629 72,418 43,055 53,442 0 -100.00%
-
Net Worth 104,335 120,343 114,485 83,095 75,333 60,469 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 104,335 120,343 114,485 83,095 75,333 60,469 0 -100.00%
NOSH 66,684 66,400 46,282 30,011 30,012 29,991 0 -100.00%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.12% 3.44% 4.52% 3.55% 5.37% 6.24% 0.00% -
ROE 2.35% 1.66% 3.37% 3.21% 3.24% 5.88% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 60.18 87.11 184.71 250.18 151.60 190.05 0.00 -100.00%
EPS 3.68 3.00 8.34 8.88 8.14 11.86 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5646 1.8124 2.4736 2.7688 2.5101 2.0162 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 30,011
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 6.10 8.79 13.00 11.42 6.92 8.67 0.00 -100.00%
EPS 0.37 0.30 0.59 0.41 0.37 0.54 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1586 0.183 0.1741 0.1263 0.1145 0.0919 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.59 1.44 1.45 2.15 1.40 2.22 0.00 -
P/RPS 0.98 1.65 0.79 0.86 0.92 1.17 0.00 -100.00%
P/EPS 16.03 48.00 17.39 24.21 17.20 18.72 0.00 -100.00%
EY 6.24 2.08 5.75 4.13 5.81 5.34 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.79 0.59 0.78 0.56 1.10 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 24/05/05 19/05/04 29/05/03 28/05/02 25/05/01 29/05/00 - -
Price 0.57 1.15 1.55 2.30 1.43 2.00 0.00 -
P/RPS 0.95 1.32 0.84 0.92 0.94 1.05 0.00 -100.00%
P/EPS 15.49 38.33 18.59 25.90 17.57 16.86 0.00 -100.00%
EY 6.46 2.61 5.38 3.86 5.69 5.93 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.63 0.63 0.83 0.57 0.99 0.00 -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

Post a Comment