[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 176.41%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 99,851 249,125 160,139 86,513 40,129 257,915 212,448 -39.57%
PBT 10,589 28,118 19,769 9,473 3,487 -4,117 1,216 323.82%
Tax -4,977 -9,249 -6,950 -2,690 -1,033 -7,631 -5,770 -9.39%
NP 5,612 18,869 12,819 6,783 2,454 -11,748 -4,554 -
-
NP to SH 5,403 18,899 12,844 6,783 2,454 -11,748 -4,554 -
-
Tax Rate 47.00% 32.89% 35.16% 28.40% 29.62% - 474.51% -
Total Cost 94,239 230,256 147,320 79,730 37,675 269,663 217,002 -42.68%
-
Net Worth 126,743 120,957 111,379 105,159 104,335 106,870 108,889 10.66%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 10,006 - - - 3,357 - -
Div Payout % - 52.95% - - - 0.00% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 126,743 120,957 111,379 105,159 104,335 106,870 108,889 10.66%
NOSH 66,703 66,709 66,722 66,696 66,684 66,619 66,578 0.12%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.62% 7.57% 8.00% 7.84% 6.12% -4.55% -2.14% -
ROE 4.26% 15.62% 11.53% 6.45% 2.35% -10.99% -4.18% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 149.69 373.45 240.01 129.71 60.18 387.15 319.09 -39.65%
EPS 8.10 28.33 19.25 10.17 3.68 -17.64 -6.84 -
DPS 0.00 15.00 0.00 0.00 0.00 5.04 0.00 -
NAPS 1.9001 1.8132 1.6693 1.5767 1.5646 1.6042 1.6355 10.52%
Adjusted Per Share Value based on latest NOSH - 66,702
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 15.18 37.88 24.35 13.15 6.10 39.21 32.30 -39.58%
EPS 0.82 2.87 1.95 1.03 0.37 -1.79 -0.69 -
DPS 0.00 1.52 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.1927 0.1839 0.1693 0.1599 0.1586 0.1625 0.1656 10.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.93 0.58 0.56 0.63 0.59 0.87 1.01 -
P/RPS 0.62 0.16 0.23 0.49 0.98 0.22 0.32 55.47%
P/EPS 11.48 2.05 2.91 6.19 16.03 -4.93 -14.77 -
EY 8.71 48.85 34.38 16.14 6.24 -20.27 -6.77 -
DY 0.00 25.86 0.00 0.00 0.00 5.79 0.00 -
P/NAPS 0.49 0.32 0.34 0.40 0.38 0.54 0.62 -14.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 -
Price 1.03 0.74 0.51 0.55 0.57 0.70 1.00 -
P/RPS 0.69 0.20 0.21 0.42 0.95 0.18 0.31 70.55%
P/EPS 12.72 2.61 2.65 5.41 15.49 -3.97 -14.62 -
EY 7.86 38.28 37.75 18.49 6.46 -25.19 -6.84 -
DY 0.00 20.27 0.00 0.00 0.00 7.20 0.00 -
P/NAPS 0.54 0.41 0.31 0.35 0.36 0.44 0.61 -7.81%

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