[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 65.83%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 57,842 306,014 248,336 177,905 85,489 439,030 336,925 -69.07%
PBT 3,022 18,975 15,360 9,294 5,524 19,630 13,876 -63.76%
Tax -1,030 -6,068 -4,767 -2,893 -1,664 -6,194 -4,400 -61.98%
NP 1,992 12,907 10,593 6,401 3,860 13,436 9,476 -64.61%
-
NP to SH 1,992 12,907 10,593 6,401 3,860 13,436 9,476 -64.61%
-
Tax Rate 34.08% 31.98% 31.04% 31.13% 30.12% 31.55% 31.71% -
Total Cost 55,850 293,107 237,743 171,504 81,629 425,594 327,449 -69.21%
-
Net Worth 120,343 116,309 113,282 92,633 114,485 79,037 91,506 20.01%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 5,646 - - - 4,688 - -
Div Payout % - 43.75% - - - 34.89% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 120,343 116,309 113,282 92,633 114,485 79,037 91,506 20.01%
NOSH 66,400 65,349 65,067 46,316 46,282 43,410 42,474 34.66%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.44% 4.22% 4.27% 3.60% 4.52% 3.06% 2.81% -
ROE 1.66% 11.10% 9.35% 6.91% 3.37% 17.00% 10.36% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 87.11 468.27 381.66 384.10 184.71 1,011.35 793.25 -77.03%
EPS 3.00 19.75 16.28 9.87 8.34 22.14 22.31 -73.72%
DPS 0.00 8.64 0.00 0.00 0.00 10.80 0.00 -
NAPS 1.8124 1.7798 1.741 2.00 2.4736 1.8207 2.1544 -10.87%
Adjusted Per Share Value based on latest NOSH - 46,368
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.79 46.52 37.76 27.05 13.00 66.75 51.22 -69.08%
EPS 0.30 1.96 1.61 0.97 0.59 2.04 1.44 -64.82%
DPS 0.00 0.86 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.183 0.1768 0.1722 0.1408 0.1741 0.1202 0.1391 20.04%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.44 1.39 1.48 1.76 1.45 1.55 1.50 -
P/RPS 1.65 0.30 0.39 0.46 0.79 0.15 0.19 321.93%
P/EPS 48.00 7.04 9.09 12.74 17.39 5.01 6.72 270.44%
EY 2.08 14.21 11.00 7.85 5.75 19.97 14.87 -73.02%
DY 0.00 6.22 0.00 0.00 0.00 6.97 0.00 -
P/NAPS 0.79 0.78 0.85 0.88 0.59 0.85 0.70 8.38%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 -
Price 1.15 1.49 1.41 1.46 1.55 1.48 1.54 -
P/RPS 1.32 0.32 0.37 0.38 0.84 0.15 0.19 263.66%
P/EPS 38.33 7.54 8.66 10.56 18.59 4.78 6.90 213.33%
EY 2.61 13.26 11.55 9.47 5.38 20.91 14.49 -68.07%
DY 0.00 5.80 0.00 0.00 0.00 7.30 0.00 -
P/NAPS 0.63 0.84 0.81 0.73 0.63 0.81 0.71 -7.65%

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