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

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	411,783	205,606	270,127	350,439	409,498	237,523	307,672	4.97%
YoY %	100.28%	-23.89%	-22.92%	-14.42%	72.40%	-22.80%	-	-
Horiz. %	133.84%	66.83%	87.80%	113.90%	133.10%	77.20%	100.00%	-
PBT	35,411	14,435	4,831	21,115	20,070	17,998	25,590	5.56%
YoY %	145.31%	198.80%	-77.12%	5.21%	11.51%	-29.67%	-	-
Horiz. %	138.38%	56.41%	18.88%	82.51%	78.43%	70.33%	100.00%	-
Tax	-13,504	-8,795	-7,071	-6,562	-6,917	-5,142	-5,128	17.50%
YoY %	-53.54%	-24.38%	-7.76%	5.13%	-34.52%	-0.27%	-	-
Horiz. %	263.34%	171.51%	137.89%	127.96%	134.89%	100.27%	100.00%	-
NP	21,907	5,640	-2,240	14,553	13,153	12,856	20,462	1.14%
YoY %	288.42%	351.79%	-115.39%	10.64%	2.31%	-37.17%	-	-
Horiz. %	107.06%	27.56%	-10.95%	71.12%	64.28%	62.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,739	5,650	-2,240	14,553	13,153	12,856	20,462	1.01%
YoY %	284.76%	352.23%	-115.39%	10.64%	2.31%	-37.17%	-	-
Horiz. %	106.24%	27.61%	-10.95%	71.12%	64.28%	62.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	38.14%	60.93%	146.37%	31.08%	34.46%	28.57%	20.04%	-
YoY %	-37.40%	-58.37%	370.95%	-9.81%	20.62%	42.56%	-	-
Horiz. %	190.32%	304.04%	730.39%	155.09%	171.96%	142.56%	100.00%	-
Total Cost	389,876	199,966	272,367	335,886	396,345	224,667	287,210	5.22%
YoY %	94.97%	-26.58%	-18.91%	-15.25%	76.41%	-21.78%	-	-
Horiz. %	135.75%	69.62%	94.83%	116.95%	138.00%	78.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	69,165	111,305	108,899	113,327	84,901	60,000	68,108	0.25%
YoY %	-37.86%	2.21%	-3.91%	33.48%	41.50%	-11.90%	-	-
Horiz. %	101.55%	163.42%	159.89%	166.39%	124.66%	88.10%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	10,001	3,355	5,612	4,688	3,239	3,239	2,729	24.15%
YoY %	198.09%	-40.22%	19.71%	44.74%	0.00%	18.69%	-	-
Horiz. %	366.47%	122.94%	205.64%	171.78%	118.69%	118.69%	100.00%	-
Div Payout %	46.01%	59.39%	0.00%	32.22%	24.63%	25.20%	13.34%	-
YoY %	-22.53%	0.00%	0.00%	30.82%	-2.26%	88.91%	-	-
Horiz. %	344.90%	445.20%	0.00%	241.53%	184.63%	188.91%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	69,165	111,305	108,899	113,327	84,901	60,000	68,108	0.25%
YoY %	-37.86%	2.21%	-3.91%	33.48%	41.50%	-11.90%	-	-
Horiz. %	101.55%	163.42%	159.89%	166.39%	124.66%	88.10%	100.00%	-
NOSH	69,165	66,677	66,584	65,093	42,450	30,000	29,999	14.93%
YoY %	3.73%	0.14%	2.29%	53.34%	41.50%	0.00%	-	-
Horiz. %	230.56%	222.26%	221.95%	216.98%	141.50%	100.00%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	5.32%	2.74%	-0.83%	4.15%	3.21%	5.41%	6.65%	-
YoY %	94.16%	430.12%	-120.00%	29.28%	-40.67%	-18.65%	-	-
Horiz. %	80.00%	41.20%	-12.48%	62.41%	48.27%	81.35%	100.00%	-
ROE	31.43%	5.08%	-2.06%	12.84%	15.49%	21.43%	30.04%	-
YoY %	518.70%	346.60%	-116.04%	-17.11%	-27.72%	-28.66%	-	-
Horiz. %	104.63%	16.91%	-6.86%	42.74%	51.56%	71.34%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	595.36	308.36	405.69	538.37	964.64	791.74	1,025.57	-8.66%
YoY %	93.07%	-23.99%	-24.64%	-44.19%	21.84%	-22.80%	-	-
Horiz. %	58.05%	30.07%	39.56%	52.49%	94.06%	77.20%	100.00%	-
EPS	31.43	8.47	-3.36	22.36	30.98	42.85	68.21	-12.10%
YoY %	271.07%	352.08%	-115.03%	-27.82%	-27.70%	-37.18%	-	-
Horiz. %	46.08%	12.42%	-4.93%	32.78%	45.42%	62.82%	100.00%	-
DPS	14.46	5.04	8.43	7.20	7.63	10.80	9.10	8.02%
YoY %	186.90%	-40.21%	17.08%	-5.64%	-29.35%	18.68%	-	-
Horiz. %	158.90%	55.38%	92.64%	79.12%	83.85%	118.68%	100.00%	-
NAPS	1.00	1.6693	1.6355	1.741	2.00	2.00	2.2703	-12.76%
YoY %	-40.09%	2.07%	-6.06%	-12.95%	0.00%	-11.91%	-	-
Horiz. %	44.05%	73.53%	72.04%	76.69%	88.09%	88.09%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 65,093
RPS	62.61	31.26	41.07	53.28	62.26	36.11	46.78	4.97%
YoY %	100.29%	-23.89%	-22.92%	-14.42%	72.42%	-22.81%	-	-
Horiz. %	133.84%	66.82%	87.79%	113.89%	133.09%	77.19%	100.00%	-
EPS	3.31	0.86	-0.34	2.21	2.00	1.95	3.11	1.04%
YoY %	284.88%	352.94%	-115.38%	10.50%	2.56%	-37.30%	-	-
Horiz. %	106.43%	27.65%	-10.93%	71.06%	64.31%	62.70%	100.00%	-
DPS	1.52	0.51	0.85	0.71	0.49	0.49	0.41	24.39%
YoY %	198.04%	-40.00%	19.72%	44.90%	0.00%	19.51%	-	-
Horiz. %	370.73%	124.39%	207.32%	173.17%	119.51%	119.51%	100.00%	-
NAPS	0.1052	0.1692	0.1656	0.1723	0.1291	0.0912	0.1035	0.27%
YoY %	-37.83%	2.17%	-3.89%	33.46%	41.56%	-11.88%	-	-
Horiz. %	101.64%	163.48%	160.00%	166.47%	124.73%	88.12%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
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	0.18	0.18	0.25	0.27	0.16	0.21	0.16	1.98%
YoY %	0.00%	-28.00%	-7.41%	68.75%	-23.81%	31.25%	-	-
Horiz. %	112.50%	112.50%	156.25%	168.75%	100.00%	131.25%	100.00%	-
P/EPS	3.34	6.61	-30.02	6.62	4.84	3.85	2.35	6.03%
YoY %	-49.47%	122.02%	-553.47%	36.78%	25.71%	63.83%	-	-
Horiz. %	142.13%	281.28%	-1,277.45%	281.70%	205.96%	163.83%	100.00%	-
EY	29.93	15.13	-3.33	15.11	20.66	25.97	42.63	-5.72%
YoY %	97.82%	554.35%	-122.04%	-26.86%	-20.45%	-39.08%	-	-
Horiz. %	70.21%	35.49%	-7.81%	35.44%	48.46%	60.92%	100.00%	-
DY	13.77	9.00	8.34	4.87	5.09	6.55	5.69	15.86%
YoY %	53.00%	7.91%	71.25%	-4.32%	-22.29%	15.11%	-	-
Horiz. %	242.00%	158.17%	146.57%	85.59%	89.46%	115.11%	100.00%	-
P/NAPS	1.05	0.34	0.62	0.85	0.75	0.83	0.70	6.98%
YoY %	208.82%	-45.16%	-27.06%	13.33%	-9.64%	18.57%	-	-
Horiz. %	150.00%	48.57%	88.57%	121.43%	107.14%	118.57%	100.00%	-

	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
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	0.19	0.17	0.25	0.26	0.16	0.24	0.16	2.90%
YoY %	11.76%	-32.00%	-3.85%	62.50%	-33.33%	50.00%	-	-
Horiz. %	118.75%	106.25%	156.25%	162.50%	100.00%	150.00%	100.00%	-
P/EPS	3.66	6.02	-29.73	6.31	4.97	4.48	2.40	7.28%
YoY %	-39.20%	120.25%	-571.16%	26.96%	10.94%	86.67%	-	-
Horiz. %	152.50%	250.83%	-1,238.75%	262.92%	207.08%	186.67%	100.00%	-
EY	27.33	16.61	-3.36	15.86	20.12	22.32	41.59	-6.75%
YoY %	64.54%	594.35%	-121.19%	-21.17%	-9.86%	-46.33%	-	-
Horiz. %	65.71%	39.94%	-8.08%	38.13%	48.38%	53.67%	100.00%	-
DY	12.57	9.88	8.43	5.11	4.95	5.63	5.55	14.58%
YoY %	27.23%	17.20%	64.97%	3.23%	-12.08%	1.44%	-	-
Horiz. %	226.49%	178.02%	151.89%	92.07%	89.19%	101.44%	100.00%	-
P/NAPS	1.15	0.31	0.61	0.81	0.77	0.96	0.72	8.11%
YoY %	270.97%	-49.18%	-24.69%	5.19%	-19.79%	33.33%	-	-
Horiz. %	159.72%	43.06%	84.72%	112.50%	106.94%	133.33%	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