[AZRB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.85%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 639,472 525,771 519,908 478,386 494,272 442,600 430,397 30.17%
PBT 19,496 42,129 46,954 40,766 36,832 36,367 36,314 -33.91%
Tax -8,484 -14,991 -16,653 -14,104 -13,428 -11,976 -14,938 -31.39%
NP 11,012 27,138 30,301 26,662 23,404 24,391 21,376 -35.71%
-
NP to SH 9,720 26,295 29,148 25,628 21,932 24,154 21,138 -40.39%
-
Tax Rate 43.52% 35.58% 35.47% 34.60% 36.46% 32.93% 41.14% -
Total Cost 628,460 498,633 489,606 451,724 470,868 418,209 409,021 33.11%
-
Net Worth 209,780 155,040 134,413 141,749 141,582 68,214 66,701 114.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 6,743 - - - 5,003 - -
Div Payout % - 25.64% - - - 20.72% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 209,780 155,040 134,413 141,749 141,582 68,214 66,701 114.51%
NOSH 276,136 134,864 67,938 66,844 66,784 66,713 66,701 157.60%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.72% 5.16% 5.83% 5.57% 4.74% 5.51% 4.97% -
ROE 4.63% 16.96% 21.69% 18.08% 15.49% 35.41% 31.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 231.58 389.85 773.60 715.68 740.10 663.43 645.26 -49.46%
EPS 3.52 10.80 12.01 38.34 32.84 18.10 31.69 -76.86%
DPS 0.00 5.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 0.7597 1.1496 2.00 2.1206 2.12 1.0225 1.00 -16.72%
Adjusted Per Share Value based on latest NOSH - 66,827
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 97.22 79.94 79.04 72.73 75.15 67.29 65.44 30.16%
EPS 1.48 4.00 4.43 3.90 3.33 3.67 3.21 -40.29%
DPS 0.00 1.03 0.00 0.00 0.00 0.76 0.00 -
NAPS 0.3189 0.2357 0.2044 0.2155 0.2153 0.1037 0.1014 114.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.11 3.24 2.24 1.66 1.27 1.11 1.05 -
P/RPS 0.48 0.83 0.29 0.23 0.17 0.17 0.16 107.86%
P/EPS 31.53 16.62 5.16 4.33 3.87 3.07 3.31 348.74%
EY 3.17 6.02 19.36 23.10 25.86 32.62 30.18 -77.70%
DY 0.00 1.54 0.00 0.00 0.00 6.76 0.00 -
P/NAPS 1.46 2.82 1.12 0.78 0.60 1.09 1.05 24.55%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 27/02/07 27/11/06 -
Price 0.87 1.24 2.78 2.01 1.44 1.29 1.15 -
P/RPS 0.38 0.32 0.36 0.28 0.19 0.19 0.18 64.49%
P/EPS 24.72 6.36 6.41 5.24 4.38 3.56 3.63 258.85%
EY 4.05 15.72 15.60 19.07 22.81 28.07 27.56 -72.12%
DY 0.00 4.03 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 1.15 1.08 1.39 0.95 0.68 1.26 1.15 0.00%

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
Post a Comment