[AZRB] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -9.79%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 677,926 685,604 639,472 525,771 519,908 478,386 494,272 23.37%
PBT 30,716 28,084 19,496 42,129 46,954 40,766 36,832 -11.37%
Tax -13,170 -12,878 -8,484 -14,991 -16,653 -14,104 -13,428 -1.28%
NP 17,545 15,206 11,012 27,138 30,301 26,662 23,404 -17.43%
-
NP to SH 16,697 14,302 9,720 26,295 29,148 25,628 21,932 -16.58%
-
Tax Rate 42.88% 45.86% 43.52% 35.58% 35.47% 34.60% 36.46% -
Total Cost 660,381 670,398 628,460 498,633 489,606 451,724 470,868 25.21%
-
Net Worth 209,794 204,562 209,780 155,040 134,413 141,749 141,582 29.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 6,743 - - - -
Div Payout % - - - 25.64% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 209,794 204,562 209,780 155,040 134,413 141,749 141,582 29.88%
NOSH 276,445 276,100 276,136 134,864 67,938 66,844 66,784 157.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.59% 2.22% 1.72% 5.16% 5.83% 5.57% 4.74% -
ROE 7.96% 6.99% 4.63% 16.96% 21.69% 18.08% 15.49% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 245.23 248.32 231.58 389.85 773.60 715.68 740.10 -52.01%
EPS 6.04 5.18 3.52 10.80 12.01 38.34 32.84 -67.55%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.7589 0.7409 0.7597 1.1496 2.00 2.1206 2.12 -49.48%
Adjusted Per Share Value based on latest NOSH - 134,890
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 105.18 106.37 99.21 81.57 80.66 74.22 76.69 23.37%
EPS 2.59 2.22 1.51 4.08 4.52 3.98 3.40 -16.54%
DPS 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
NAPS 0.3255 0.3174 0.3255 0.2405 0.2085 0.2199 0.2197 29.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.62 0.75 1.11 3.24 2.24 1.66 1.27 -
P/RPS 0.25 0.30 0.48 0.83 0.29 0.23 0.17 29.22%
P/EPS 10.26 14.48 31.53 16.62 5.16 4.33 3.87 91.21%
EY 9.74 6.91 3.17 6.02 19.36 23.10 25.86 -47.75%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.46 2.82 1.12 0.78 0.60 23.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.48 0.72 0.87 1.24 2.78 2.01 1.44 -
P/RPS 0.20 0.29 0.38 0.32 0.36 0.28 0.19 3.46%
P/EPS 7.95 13.90 24.72 6.36 6.41 5.24 4.38 48.63%
EY 12.58 7.19 4.05 15.72 15.60 19.07 22.81 -32.67%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.63 0.97 1.15 1.08 1.39 0.95 0.68 -4.95%

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