[AZRB] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -33.94%
YoY- 1.48%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 107,965 110,104 159,868 123,568 99,851 40,129 57,842 10.95%
PBT 11,514 6,672 4,874 9,208 10,589 3,487 3,022 24.96%
Tax -3,431 -2,907 -2,121 -3,357 -4,977 -1,033 -1,030 22.19%
NP 8,083 3,765 2,753 5,851 5,612 2,454 1,992 26.27%
-
NP to SH 7,746 3,696 2,430 5,483 5,403 2,454 1,992 25.38%
-
Tax Rate 29.80% 43.57% 43.52% 36.46% 47.00% 29.62% 34.08% -
Total Cost 99,882 106,339 157,115 117,717 94,239 37,675 55,850 10.16%
-
Net Worth 227,898 214,754 209,780 141,582 126,743 104,335 120,343 11.22%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 227,898 214,754 209,780 141,582 126,743 104,335 120,343 11.22%
NOSH 276,642 275,820 276,136 66,784 66,703 66,684 66,400 26.83%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.49% 3.42% 1.72% 4.74% 5.62% 6.12% 3.44% -
ROE 3.40% 1.72% 1.16% 3.87% 4.26% 2.35% 1.66% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 39.03 39.92 57.89 185.03 149.69 60.18 87.11 -12.51%
EPS 2.80 1.34 0.88 8.21 8.10 3.68 3.00 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8238 0.7786 0.7597 2.12 1.9001 1.5646 1.8124 -12.30%
Adjusted Per Share Value based on latest NOSH - 66,784
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 16.41 16.74 24.31 18.79 15.18 6.10 8.79 10.95%
EPS 1.18 0.56 0.37 0.83 0.82 0.37 0.30 25.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3465 0.3265 0.3189 0.2153 0.1927 0.1586 0.183 11.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.90 0.53 1.11 1.27 0.93 0.59 1.44 -
P/RPS 2.31 1.33 1.92 0.69 0.62 0.98 1.65 5.76%
P/EPS 32.14 39.55 126.14 15.47 11.48 16.03 48.00 -6.46%
EY 3.11 2.53 0.79 6.46 8.71 6.24 2.08 6.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.68 1.46 0.60 0.49 0.38 0.79 5.50%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 30/05/08 25/05/07 25/05/06 24/05/05 19/05/04 -
Price 0.75 0.80 0.87 1.44 1.03 0.57 1.15 -
P/RPS 1.92 2.00 1.50 0.78 0.69 0.95 1.32 6.44%
P/EPS 26.79 59.70 98.86 17.54 12.72 15.49 38.33 -5.79%
EY 3.73 1.68 1.01 5.70 7.86 6.46 2.61 6.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.03 1.15 0.68 0.54 0.36 0.63 6.31%

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