[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 243.98%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 40,129 257,915 212,448 145,585 57,842 306,014 248,336 -70.29%
PBT 3,487 -4,117 1,216 10,001 3,022 18,975 15,360 -62.75%
Tax -1,033 -7,631 -5,770 -3,149 -1,030 -6,068 -4,767 -63.88%
NP 2,454 -11,748 -4,554 6,852 1,992 12,907 10,593 -62.24%
-
NP to SH 2,454 -11,748 -4,554 6,852 1,992 12,907 10,593 -62.24%
-
Tax Rate 29.62% - 474.51% 31.49% 34.08% 31.98% 31.04% -
Total Cost 37,675 269,663 217,002 138,733 55,850 293,107 237,743 -70.68%
-
Net Worth 104,335 106,870 108,889 119,830 120,343 116,309 113,282 -5.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,357 - - - 5,646 - -
Div Payout % - 0.00% - - - 43.75% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 104,335 106,870 108,889 119,830 120,343 116,309 113,282 -5.33%
NOSH 66,684 66,619 66,578 66,524 66,400 65,349 65,067 1.64%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.12% -4.55% -2.14% 4.71% 3.44% 4.22% 4.27% -
ROE 2.35% -10.99% -4.18% 5.72% 1.66% 11.10% 9.35% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 60.18 387.15 319.09 218.84 87.11 468.27 381.66 -70.78%
EPS 3.68 -17.64 -6.84 10.30 3.00 19.75 16.28 -62.85%
DPS 0.00 5.04 0.00 0.00 0.00 8.64 0.00 -
NAPS 1.5646 1.6042 1.6355 1.8013 1.8124 1.7798 1.741 -6.86%
Adjusted Per Share Value based on latest NOSH - 66,484
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 6.10 39.21 32.30 22.13 8.79 46.52 37.76 -70.30%
EPS 0.37 -1.79 -0.69 1.04 0.30 1.96 1.61 -62.44%
DPS 0.00 0.51 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.1586 0.1625 0.1656 0.1822 0.183 0.1768 0.1722 -5.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.59 0.87 1.01 1.16 1.44 1.39 1.48 -
P/RPS 0.98 0.22 0.32 0.53 1.65 0.30 0.39 84.72%
P/EPS 16.03 -4.93 -14.77 11.26 48.00 7.04 9.09 45.91%
EY 6.24 -20.27 -6.77 8.88 2.08 14.21 11.00 -31.44%
DY 0.00 5.79 0.00 0.00 0.00 6.22 0.00 -
P/NAPS 0.38 0.54 0.62 0.64 0.79 0.78 0.85 -41.50%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 26/02/04 19/11/03 -
Price 0.57 0.70 1.00 1.02 1.15 1.49 1.41 -
P/RPS 0.95 0.18 0.31 0.47 1.32 0.32 0.37 87.39%
P/EPS 15.49 -3.97 -14.62 9.90 38.33 7.54 8.66 47.29%
EY 6.46 -25.19 -6.84 10.10 2.61 13.26 11.55 -32.09%
DY 0.00 7.20 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.36 0.44 0.61 0.57 0.63 0.84 0.81 -41.73%

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