[AZRB] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 132,097 98,091 83,377 74,799 98,873 181,272 239,635 -32.84% QoQ % 34.67% 17.65% 11.47% -24.35% -45.46% -24.35% - Horiz. % 55.12% 40.93% 34.79% 31.21% 41.26% 75.65% 100.00%
PBT -25,252 9,261 -40,571 -25,254 -35,664 -17,072 -9,676 89.89% QoQ % -372.67% 122.83% -60.65% 29.19% -108.90% -76.44% - Horiz. % 260.98% -95.71% 419.30% 261.00% 368.58% 176.44% 100.00%
Tax 858 -3,739 -3,625 -3,587 -3,214 -1,687 -3,004 - QoQ % 122.95% -3.14% -1.06% -11.61% -90.52% 43.84% - Horiz. % -28.56% 124.47% 120.67% 119.41% 106.99% 56.16% 100.00%
NP -24,394 5,522 -44,196 -28,841 -38,878 -18,759 -12,680 54.87% QoQ % -541.76% 112.49% -53.24% 25.82% -107.25% -47.94% - Horiz. % 192.38% -43.55% 348.55% 227.45% 306.61% 147.94% 100.00%
NP to SH -19,413 6,513 -42,343 -27,917 -36,599 -16,331 -11,436 42.44% QoQ % -398.07% 115.38% -51.67% 23.72% -124.11% -42.80% - Horiz. % 169.75% -56.95% 370.26% 244.12% 320.03% 142.80% 100.00%
Tax Rate - % 40.37 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 156,491 92,569 127,573 103,640 137,751 200,031 252,315 -27.34% QoQ % 69.05% -27.44% 23.09% -24.76% -31.14% -20.72% - Horiz. % 62.02% 36.69% 50.56% 41.08% 54.59% 79.28% 100.00%
Net Worth 125,600 161,486 167,467 191,391 233,258 269,144 287,087 -42.46% QoQ % -22.22% -3.57% -12.50% -17.95% -13.33% -6.25% - Horiz. % 43.75% 56.25% 58.33% 66.67% 81.25% 93.75% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 125,600 161,486 167,467 191,391 233,258 269,144 287,087 -42.46% QoQ % -22.22% -3.57% -12.50% -17.95% -13.33% -6.25% - Horiz. % 43.75% 56.25% 58.33% 66.67% 81.25% 93.75% 100.00%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -18.47 % 5.63 % -53.01 % -38.56 % -39.32 % -10.35 % -5.29 % 130.68% QoQ % -428.06% 110.62% -37.47% 1.93% -279.90% -95.65% - Horiz. % 349.15% -106.43% 1,002.08% 728.92% 743.29% 195.65% 100.00%
ROE -15.46 % 4.03 % -25.28 % -14.59 % -15.69 % -6.07 % -3.98 % 147.72% QoQ % -483.62% 115.94% -73.27% 7.01% -158.48% -52.51% - Horiz. % 388.44% -101.26% 635.18% 366.58% 394.22% 152.51% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.09 16.40 13.94 12.51 16.53 30.31 40.07 -32.84% QoQ % 34.70% 17.65% 11.43% -24.32% -45.46% -24.36% - Horiz. % 55.13% 40.93% 34.79% 31.22% 41.25% 75.64% 100.00%
EPS -3.25 1.09 -7.08 -4.67 -6.12 -2.73 -1.91 42.67% QoQ % -398.17% 115.40% -51.61% 23.69% -124.18% -42.93% - Horiz. % 170.16% -57.07% 370.68% 244.50% 320.42% 142.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2700 0.2800 0.3200 0.3900 0.4500 0.4800 -42.46% QoQ % -22.22% -3.57% -12.50% -17.95% -13.33% -6.25% - Horiz. % 43.75% 56.25% 58.33% 66.67% 81.25% 93.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,741 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 20.08 14.91 12.68 11.37 15.03 27.56 36.43 -32.85% QoQ % 34.67% 17.59% 11.52% -24.35% -45.46% -24.35% - Horiz. % 55.12% 40.93% 34.81% 31.21% 41.26% 75.65% 100.00%
EPS -2.95 0.99 -6.44 -4.24 -5.56 -2.48 -1.74 42.32% QoQ % -397.98% 115.37% -51.89% 23.74% -124.19% -42.53% - Horiz. % 169.54% -56.90% 370.11% 243.68% 319.54% 142.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1910 0.2455 0.2546 0.2910 0.3546 0.4092 0.4365 -42.45% QoQ % -22.20% -3.57% -12.51% -17.94% -13.34% -6.25% - Horiz. % 43.76% 56.24% 58.33% 66.67% 81.24% 93.75% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.2200 0.1250 0.1650 0.1750 0.1750 0.2150 0.2250 -
P/RPS 1.00 0.76 1.18 1.40 1.06 0.71 0.56 47.35% QoQ % 31.58% -35.59% -15.71% 32.08% 49.30% 26.79% - Horiz. % 178.57% 135.71% 210.71% 250.00% 189.29% 126.79% 100.00%
P/EPS -6.78 11.48 -2.33 -3.75 -2.86 -7.87 -11.77 -30.84% QoQ % -159.06% 592.70% 37.87% -31.12% 63.66% 33.14% - Horiz. % 57.60% -97.54% 19.80% 31.86% 24.30% 66.86% 100.00%
EY -14.75 8.71 -42.91 -26.67 -34.97 -12.70 -8.50 44.55% QoQ % -269.35% 120.30% -60.89% 23.73% -175.35% -49.41% - Horiz. % 173.53% -102.47% 504.82% 313.76% 411.41% 149.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.05 0.46 0.59 0.55 0.45 0.48 0.47 71.15% QoQ % 128.26% -22.03% 7.27% 22.22% -6.25% 2.13% - Horiz. % 223.40% 97.87% 125.53% 117.02% 95.74% 102.13% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 - 28/02/23 29/11/22 29/08/22 - - -
Price 0.2400 0.1400 0.1600 0.1800 0.1750 0.2050 0.2250 -
P/RPS 1.09 0.85 1.15 1.44 1.06 0.68 0.56 56.08% QoQ % 28.24% -26.09% -20.14% 35.85% 55.88% 21.43% - Horiz. % 194.64% 151.79% 205.36% 257.14% 189.29% 121.43% 100.00%
P/EPS -7.39 12.86 -2.26 -3.86 -2.86 -7.51 -11.77 -26.74% QoQ % -157.47% 669.03% 41.45% -34.97% 61.92% 36.19% - Horiz. % 62.79% -109.26% 19.20% 32.80% 24.30% 63.81% 100.00%
EY -13.52 7.78 -44.25 -25.93 -34.97 -13.32 -8.50 36.38% QoQ % -273.78% 117.58% -70.65% 25.85% -162.54% -56.71% - Horiz. % 159.06% -91.53% 520.59% 305.06% 411.41% 156.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.14 0.52 0.57 0.56 0.45 0.46 0.47 80.82% QoQ % 119.23% -8.77% 1.79% 24.44% -2.17% -2.13% - Horiz. % 242.55% 110.64% 121.28% 119.15% 95.74% 97.87% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
AZRB - Q1 2023.pdf 
