[AZRB] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 16.75%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 384,038 440,416 662,677 677,926 685,604 639,472 525,771 -18.90%
PBT 31,532 26,688 29,043 30,716 28,084 19,496 42,129 -17.57%
Tax -10,986 -11,628 -12,597 -13,170 -12,878 -8,484 -14,991 -18.73%
NP 20,546 15,060 16,446 17,545 15,206 11,012 27,138 -16.94%
-
NP to SH 20,110 14,784 15,728 16,697 14,302 9,720 26,295 -16.38%
-
Tax Rate 34.84% 43.57% 43.37% 42.88% 45.86% 43.52% 35.58% -
Total Cost 363,492 425,356 646,231 660,381 670,398 628,460 498,633 -19.01%
-
Net Worth 216,016 214,754 211,190 209,794 204,562 209,780 155,040 24.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,290 - - - 6,743 -
Div Payout % - - 52.71% - - - 25.64% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 216,016 214,754 211,190 209,794 204,562 209,780 155,040 24.77%
NOSH 276,236 275,820 276,354 276,445 276,100 276,136 134,864 61.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.35% 3.42% 2.48% 2.59% 2.22% 1.72% 5.16% -
ROE 9.31% 6.88% 7.45% 7.96% 6.99% 4.63% 16.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 139.03 159.67 239.79 245.23 248.32 231.58 389.85 -49.74%
EPS 7.28 5.36 5.69 6.04 5.18 3.52 10.80 -23.13%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.782 0.7786 0.7642 0.7589 0.7409 0.7597 1.1496 -22.67%
Adjusted Per Share Value based on latest NOSH - 276,907
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 58.39 66.96 100.75 103.07 104.24 97.22 79.94 -18.91%
EPS 3.06 2.25 2.39 2.54 2.17 1.48 4.00 -16.36%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 1.03 -
NAPS 0.3284 0.3265 0.3211 0.319 0.311 0.3189 0.2357 24.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.53 0.46 0.62 0.75 1.11 3.24 -
P/RPS 0.54 0.33 0.19 0.25 0.30 0.48 0.83 -24.93%
P/EPS 10.30 9.89 8.08 10.26 14.48 31.53 16.62 -27.33%
EY 9.71 10.11 12.37 9.74 6.91 3.17 6.02 37.57%
DY 0.00 0.00 6.52 0.00 0.00 0.00 1.54 -
P/NAPS 0.96 0.68 0.60 0.82 1.01 1.46 2.82 -51.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 -
Price 0.90 0.80 0.56 0.48 0.72 0.87 1.24 -
P/RPS 0.65 0.50 0.23 0.20 0.29 0.38 0.32 60.45%
P/EPS 12.36 14.93 9.84 7.95 13.90 24.72 6.36 55.79%
EY 8.09 6.70 10.16 12.58 7.19 4.05 15.72 -35.80%
DY 0.00 0.00 5.36 0.00 0.00 0.00 4.03 -
P/NAPS 1.15 1.03 0.73 0.63 0.97 1.15 1.08 4.27%

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