[AZRB] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Revenue 98,091 181,272 217,370 259,226 294,753 270,854 177,135 -7.57% YoY % -45.89% -16.61% -16.15% -12.05% 8.82% 52.91% - Horiz. % 55.38% 102.34% 122.71% 146.34% 166.40% 152.91% 100.00%
PBT 9,261 -17,072 -28,620 -96,434 18,751 30,808 5,897 6.20% YoY % 154.25% 40.35% 70.32% -614.29% -39.14% 422.44% - Horiz. % 157.05% -289.50% -485.33% -1,635.31% 317.98% 522.44% 100.00%
Tax -3,739 -1,687 -192 -5,976 -9,728 -24,288 -2,241 7.06% YoY % -121.64% -778.65% 96.79% 38.57% 59.95% -983.80% - Horiz. % 166.85% 75.28% 8.57% 266.67% 434.09% 1,083.80% 100.00%
NP 5,522 -18,759 -28,812 -102,410 9,023 6,520 3,656 5.65% YoY % 129.44% 34.89% 71.87% -1,234.99% 38.39% 78.34% - Horiz. % 151.04% -513.10% -788.07% -2,801.15% 246.80% 178.34% 100.00%
NP to SH 6,513 -16,331 -26,765 -98,201 10,031 8,522 4,429 5.27% YoY % 139.88% 38.98% 72.74% -1,078.98% 17.71% 92.41% - Horiz. % 147.05% -368.73% -604.31% -2,217.23% 226.48% 192.41% 100.00%
Tax Rate 40.37 % - % - % - % 51.88 % 78.84 % 38.00 % 0.81% YoY % 0.00% 0.00% 0.00% 0.00% -34.20% 107.47% - Horiz. % 106.24% 0.00% 0.00% 0.00% 136.53% 207.47% 100.00%
Total Cost 92,569 200,031 246,182 361,636 285,730 264,334 173,479 -8.03% YoY % -53.72% -18.75% -31.93% 26.57% 8.09% 52.37% - Horiz. % 53.36% 115.31% 141.91% 208.46% 164.71% 152.37% 100.00%
Net Worth 161,486 269,144 316,992 340,915 455,483 356,422 336,796 -9.33% YoY % -40.00% -15.09% -7.02% -25.15% 27.79% 5.83% - Horiz. % 47.95% 79.91% 94.12% 101.22% 135.24% 105.83% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - 9,684 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 113.64 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 161,486 269,144 316,992 340,915 455,483 356,422 336,796 -9.33% YoY % -40.00% -15.09% -7.02% -25.15% 27.79% 5.83% - Horiz. % 47.95% 79.91% 94.12% 101.22% 135.24% 105.83% 100.00%
NOSH 598,098 598,098 598,098 598,098 531,548 484,204 481,413 2.93% YoY % 0.00% 0.00% 0.00% 12.52% 9.78% 0.58% - Horiz. % 124.24% 124.24% 124.24% 124.24% 110.41% 100.58% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.63 % -10.35 % -13.25 % -39.51 % 3.06 % 2.41 % 2.06 % 14.34% YoY % 154.40% 21.89% 66.46% -1,391.18% 26.97% 16.99% - Horiz. % 273.30% -502.43% -643.20% -1,917.96% 148.54% 116.99% 100.00%
ROE 4.03 % -6.07 % -8.44 % -28.81 % 2.20 % 2.39 % 1.32 % 16.04% YoY % 166.39% 28.08% 70.70% -1,409.55% -7.95% 81.06% - Horiz. % 305.30% -459.85% -639.39% -2,182.58% 166.67% 181.06% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.40 30.31 36.34 43.34 55.45 55.94 36.79 -10.21% YoY % -45.89% -16.59% -16.15% -21.84% -0.88% 52.05% - Horiz. % 44.58% 82.39% 98.78% 117.80% 150.72% 152.05% 100.00%
EPS 1.09 -2.73 -4.48 -16.42 1.89 1.76 0.92 2.29% YoY % 139.93% 39.06% 72.72% -968.78% 7.39% 91.30% - Horiz. % 118.48% -296.74% -486.96% -1,784.78% 205.43% 191.30% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2700 0.4500 0.5300 0.5700 0.8569 0.7361 0.6996 -11.92% YoY % -40.00% -15.09% -7.02% -33.48% 16.41% 5.22% - Horiz. % 38.59% 64.32% 75.76% 81.48% 122.48% 105.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,741 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
RPS 14.91 27.56 33.05 39.41 44.81 41.18 26.93 -7.58% YoY % -45.90% -16.61% -16.14% -12.05% 8.81% 52.91% - Horiz. % 55.37% 102.34% 122.73% 146.34% 166.39% 152.91% 100.00%
EPS 0.99 -2.48 -4.07 -14.93 1.53 1.30 0.67 5.34% YoY % 139.92% 39.07% 72.74% -1,075.82% 17.69% 94.03% - Horiz. % 147.76% -370.15% -607.46% -2,228.36% 228.36% 194.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.47 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2455 0.4092 0.4819 0.5183 0.6925 0.5419 0.5121 -9.33% YoY % -40.00% -15.09% -7.02% -25.16% 27.79% 5.82% - Horiz. % 47.94% 79.91% 94.10% 101.21% 135.23% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 30/09/15 -
Price 0.1250 0.2150 0.2850 0.1600 1.1300 0.6350 0.6300 -
P/RPS 0.76 0.71 0.78 0.37 2.04 1.14 1.71 -10.24% YoY % 7.04% -8.97% 110.81% -81.86% 78.95% -33.33% - Horiz. % 44.44% 41.52% 45.61% 21.64% 119.30% 66.67% 100.00%
P/EPS 11.48 -7.87 -6.37 -0.97 59.88 36.08 68.48 -21.18% YoY % 245.87% -23.55% -556.70% -101.62% 65.96% -47.31% - Horiz. % 16.76% -11.49% -9.30% -1.42% 87.44% 52.69% 100.00%
EY 8.71 -12.70 -15.70 -102.62 1.67 2.77 1.46 26.87% YoY % 168.58% 19.11% 84.70% -6,244.91% -39.71% 89.73% - Horiz. % 596.58% -869.86% -1,075.34% -7,028.77% 114.38% 189.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.15 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.46 0.48 0.54 0.28 1.32 0.86 0.90 -8.56% YoY % -4.17% -11.11% 92.86% -78.79% 53.49% -4.44% - Horiz. % 51.11% 53.33% 60.00% 31.11% 146.67% 95.56% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 CAGR
Date - - - 29/06/20 29/11/17 29/11/16 30/11/15 -
Price 0.1400 0.2050 0.2700 0.2050 1.0500 0.6200 0.6450 -
P/RPS 0.85 0.68 0.74 0.47 1.89 1.11 1.75 -9.17% YoY % 25.00% -8.11% 57.45% -75.13% 70.27% -36.57% - Horiz. % 48.57% 38.86% 42.29% 26.86% 108.00% 63.43% 100.00%
P/EPS 12.86 -7.51 -6.03 -1.25 55.64 35.23 70.11 -20.23% YoY % 271.24% -24.54% -382.40% -102.25% 57.93% -49.75% - Horiz. % 18.34% -10.71% -8.60% -1.78% 79.36% 50.25% 100.00%
EY 7.78 -13.32 -16.57 -80.09 1.80 2.84 1.43 25.32% YoY % 158.41% 19.61% 79.31% -4,549.44% -36.62% 98.60% - Horiz. % 544.06% -931.47% -1,158.74% -5,600.70% 125.87% 198.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.23 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.52 0.46 0.51 0.36 1.23 0.84 0.92 -7.32% YoY % 13.04% -9.80% 41.67% -70.73% 46.43% -8.70% - Horiz. % 56.52% 50.00% 55.43% 39.13% 133.70% 91.30% 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
Bursa - Quarterly Results (31.03.22).pdf 
