[AZRB] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.33%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 291,170 231,368 306,014 331,114 355,810 341,956 439,030 -23.96%
PBT 20,002 12,088 18,975 20,480 18,588 22,096 19,630 1.26%
Tax -6,298 -4,120 -6,068 -6,356 -5,786 -6,656 -6,194 1.11%
NP 13,704 7,968 12,907 14,124 12,802 15,440 13,436 1.32%
-
NP to SH 13,704 7,968 12,907 14,124 12,802 15,440 13,436 1.32%
-
Tax Rate 31.49% 34.08% 31.98% 31.04% 31.13% 30.12% 31.55% -
Total Cost 277,466 223,400 293,107 316,990 343,008 326,516 425,594 -24.83%
-
Net Worth 119,830 120,343 116,309 113,282 92,633 114,485 79,037 32.00%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 5,646 - - - 4,688 -
Div Payout % - - 43.75% - - - 34.89% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 119,830 120,343 116,309 113,282 92,633 114,485 79,037 32.00%
NOSH 66,524 66,400 65,349 65,067 46,316 46,282 43,410 32.95%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.71% 3.44% 4.22% 4.27% 3.60% 4.52% 3.06% -
ROE 11.44% 6.62% 11.10% 12.47% 13.82% 13.49% 17.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 437.69 348.45 468.27 508.88 768.21 738.84 1,011.35 -42.81%
EPS 20.60 12.00 19.75 21.71 19.74 33.36 22.14 -4.69%
DPS 0.00 0.00 8.64 0.00 0.00 0.00 10.80 -
NAPS 1.8013 1.8124 1.7798 1.741 2.00 2.4736 1.8207 -0.71%
Adjusted Per Share Value based on latest NOSH - 65,093
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 44.27 35.18 46.52 50.34 54.10 51.99 66.75 -23.96%
EPS 2.08 1.21 1.96 2.15 1.95 2.35 2.04 1.30%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.71 -
NAPS 0.1822 0.183 0.1768 0.1722 0.1408 0.1741 0.1202 31.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.44 1.39 1.48 1.76 1.45 1.55 -
P/RPS 0.27 0.41 0.30 0.29 0.23 0.20 0.15 48.02%
P/EPS 5.63 12.00 7.04 6.82 6.37 4.35 5.01 8.09%
EY 17.76 8.33 14.21 14.67 15.70 23.01 19.97 -7.52%
DY 0.00 0.00 6.22 0.00 0.00 0.00 6.97 -
P/NAPS 0.64 0.79 0.78 0.85 0.88 0.59 0.85 -17.25%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 -
Price 1.02 1.15 1.49 1.41 1.46 1.55 1.48 -
P/RPS 0.23 0.33 0.32 0.28 0.19 0.21 0.15 33.00%
P/EPS 4.95 9.58 7.54 6.50 5.28 4.65 4.78 2.35%
EY 20.20 10.43 13.26 15.39 18.93 21.52 20.91 -2.27%
DY 0.00 0.00 5.80 0.00 0.00 0.00 7.30 -
P/NAPS 0.57 0.63 0.84 0.81 0.73 0.63 0.81 -20.90%

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