[AZRB] YoY Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 105,298 74,799 202,709 180,788 260,610 304,136 250,186 -12.46% YoY % 40.77% -63.10% 12.13% -30.63% -14.31% 21.56% - Horiz. % 42.09% 29.90% 81.02% 72.26% 104.17% 121.56% 100.00%
PBT -18,633 -25,254 12,883 -44,547 2,328 12,612 6,779 - YoY % 26.22% -296.03% 128.92% -2,013.53% -81.54% 86.05% - Horiz. % -274.86% -372.53% 190.04% -657.13% 34.34% 186.05% 100.00%
Tax -2,420 -3,587 -3,781 -3,034 -1,045 -4,382 -1,686 5.71% YoY % 32.53% 5.13% -24.62% -190.33% 76.15% -159.91% - Horiz. % 143.53% 212.75% 224.26% 179.95% 61.98% 259.91% 100.00%
NP -21,053 -28,841 9,102 -47,581 1,283 8,230 5,093 - YoY % 27.00% -416.86% 119.13% -3,808.57% -84.41% 61.59% - Horiz. % -413.37% -566.29% 178.72% -934.24% 25.19% 161.59% 100.00%
NP to SH -19,985 -27,917 6,220 -44,863 3,060 9,132 6,115 - YoY % 28.41% -548.83% 113.86% -1,566.11% -66.49% 49.34% - Horiz. % -326.82% -456.53% 101.72% -733.65% 50.04% 149.34% 100.00%
Tax Rate - % - % 29.35 % - % 44.89 % 34.74 % 24.87 % - YoY % 0.00% 0.00% 0.00% 0.00% 29.22% 39.69% - Horiz. % 0.00% 0.00% 118.01% 0.00% 180.50% 139.69% 100.00%
Total Cost 126,351 103,640 193,607 228,369 259,327 295,906 245,093 -9.69% YoY % 21.91% -46.47% -15.22% -11.94% -12.36% 20.73% - Horiz. % 51.55% 42.29% 78.99% 93.18% 105.81% 120.73% 100.00%
Net Worth 59,809 191,391 293,068 322,973 469,327 458,471 376,121 -24.63% YoY % -68.75% -34.69% -9.26% -31.18% 2.37% 21.89% - Horiz. % 15.90% 50.89% 77.92% 85.87% 124.78% 121.89% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 59,809 191,391 293,068 322,973 469,327 458,471 376,121 -24.63% YoY % -68.75% -34.69% -9.26% -31.18% 2.37% 21.89% - Horiz. % 15.90% 50.89% 77.92% 85.87% 124.78% 121.89% 100.00%
NOSH 598,098 598,098 598,098 598,098 598,098 531,561 485,317 3.26% YoY % 0.00% 0.00% 0.00% 0.00% 12.52% 9.53% - Horiz. % 123.24% 123.24% 123.24% 123.24% 123.24% 109.53% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin -19.99 % -38.56 % 4.49 % -26.32 % 0.49 % 2.71 % 2.04 % - YoY % 48.16% -958.80% 117.06% -5,471.43% -81.92% 32.84% - Horiz. % -979.90% -1,890.20% 220.10% -1,290.20% 24.02% 132.84% 100.00%
ROE -33.41 % -14.59 % 2.12 % -13.89 % 0.65 % 1.99 % 1.63 % - YoY % -128.99% -788.21% 115.26% -2,236.92% -67.34% 22.09% - Horiz. % -2,049.69% -895.09% 130.06% -852.15% 39.88% 122.09% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 17.61 12.51 33.89 30.23 43.57 57.22 51.55 -15.22% YoY % 40.77% -63.09% 12.11% -30.62% -23.86% 11.00% - Horiz. % 34.16% 24.27% 65.74% 58.64% 84.52% 111.00% 100.00%
EPS -3.34 -4.67 1.04 -7.50 0.51 1.72 1.26 - YoY % 28.48% -549.04% 113.87% -1,570.59% -70.35% 36.51% - Horiz. % -265.08% -370.63% 82.54% -595.24% 40.48% 136.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1000 0.3200 0.4900 0.5400 0.7847 0.8625 0.7750 -27.01% YoY % -68.75% -34.69% -9.26% -31.18% -9.02% 11.29% - Horiz. % 12.90% 41.29% 63.23% 69.68% 101.25% 111.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,741 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 16.01 11.37 30.82 27.49 39.62 46.24 38.04 -12.46% YoY % 40.81% -63.11% 12.11% -30.62% -14.32% 21.56% - Horiz. % 42.09% 29.89% 81.02% 72.27% 104.15% 121.56% 100.00%
EPS -3.04 -4.24 0.95 -6.82 0.47 1.39 0.93 - YoY % 28.30% -546.32% 113.93% -1,551.06% -66.19% 49.46% - Horiz. % -326.88% -455.91% 102.15% -733.33% 50.54% 149.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0909 0.2910 0.4456 0.4910 0.7135 0.6970 0.5718 -24.63% YoY % -68.76% -34.69% -9.25% -31.18% 2.37% 21.90% - Horiz. % 15.90% 50.89% 77.93% 85.87% 124.78% 121.90% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.2400 0.1750 0.2500 0.2100 0.3500 0.7200 1.0000 -
P/RPS 1.36 1.40 0.74 0.69 0.80 1.26 1.94 -5.31% YoY % -2.86% 89.19% 7.25% -13.75% -36.51% -35.05% - Horiz. % 70.10% 72.16% 38.14% 35.57% 41.24% 64.95% 100.00%
P/EPS -7.18 -3.75 24.04 -2.80 68.41 41.91 79.37 - YoY % -91.47% -115.60% 958.57% -104.09% 63.23% -47.20% - Horiz. % -9.05% -4.72% 30.29% -3.53% 86.19% 52.80% 100.00%
EY -13.92 -26.67 4.16 -35.72 1.46 2.39 1.26 - YoY % 47.81% -741.11% 111.65% -2,546.58% -38.91% 89.68% - Horiz. % -1,104.76% -2,116.67% 330.16% -2,834.92% 115.87% 189.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 2.40 0.55 0.51 0.39 0.45 0.83 1.29 10.02% YoY % 336.36% 7.84% 30.77% -13.33% -45.78% -35.66% - Horiz. % 186.05% 42.64% 39.53% 30.23% 34.88% 64.34% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 17/11/23 29/11/22 30/11/21 30/11/20 29/11/19 30/05/18 30/05/17 -
Price 0.1850 0.1800 0.2300 0.2300 0.3750 0.3750 1.1100 -
P/RPS 1.05 1.44 0.68 0.76 0.86 0.66 2.15 -10.43% YoY % -27.08% 111.76% -10.53% -11.63% 30.30% -69.30% - Horiz. % 48.84% 66.98% 31.63% 35.35% 40.00% 30.70% 100.00%
P/EPS -5.54 -3.86 22.12 -3.07 73.30 21.83 88.10 - YoY % -43.52% -117.45% 820.52% -104.19% 235.78% -75.22% - Horiz. % -6.29% -4.38% 25.11% -3.48% 83.20% 24.78% 100.00%
EY -18.06 -25.93 4.52 -32.61 1.36 4.58 1.14 - YoY % 30.35% -673.67% 113.86% -2,497.79% -70.31% 301.75% - Horiz. % -1,584.21% -2,274.56% 396.49% -2,860.53% 119.30% 401.75% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.85 0.56 0.47 0.43 0.48 0.43 1.43 4.04% YoY % 230.36% 19.15% 9.30% -10.42% 11.63% -69.93% - Horiz. % 129.37% 39.16% 32.87% 30.07% 33.57% 30.07% 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 
