[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.26%
YoY- 55.54%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 123,568 442,600 322,798 203,773 99,851 249,125 160,139 -15.88%
PBT 9,208 36,367 27,236 18,354 10,589 28,118 19,769 -39.94%
Tax -3,357 -11,976 -11,204 -7,619 -4,977 -9,249 -6,950 -38.46%
NP 5,851 24,391 16,032 10,735 5,612 18,869 12,819 -40.74%
-
NP to SH 5,483 24,154 15,854 10,550 5,403 18,899 12,844 -43.33%
-
Tax Rate 36.46% 32.93% 41.14% 41.51% 47.00% 32.89% 35.16% -
Total Cost 117,717 418,209 306,766 193,038 94,239 230,256 147,320 -13.90%
-
Net Worth 141,582 68,214 66,701 66,729 126,743 120,957 111,379 17.36%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,003 - - - 10,006 - -
Div Payout % - 20.72% - - - 52.95% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 141,582 68,214 66,701 66,729 126,743 120,957 111,379 17.36%
NOSH 66,784 66,713 66,701 66,729 66,703 66,709 66,722 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.74% 5.51% 4.97% 5.27% 5.62% 7.57% 8.00% -
ROE 3.87% 35.41% 23.77% 15.81% 4.26% 15.62% 11.53% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 185.03 663.43 483.94 305.37 149.69 373.45 240.01 -15.93%
EPS 8.21 18.10 23.77 15.81 8.10 28.33 19.25 -43.36%
DPS 0.00 7.50 0.00 0.00 0.00 15.00 0.00 -
NAPS 2.12 1.0225 1.00 1.00 1.9001 1.8132 1.6693 17.29%
Adjusted Per Share Value based on latest NOSH - 69,554
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 19.17 68.67 50.08 31.61 15.49 38.65 24.85 -15.90%
EPS 0.85 3.75 2.46 1.64 0.84 2.93 1.99 -43.31%
DPS 0.00 0.78 0.00 0.00 0.00 1.55 0.00 -
NAPS 0.2197 0.1058 0.1035 0.1035 0.1966 0.1877 0.1728 17.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.27 1.11 1.05 1.09 0.93 0.58 0.56 -
P/RPS 0.69 0.17 0.22 0.36 0.62 0.16 0.23 108.14%
P/EPS 15.47 3.07 4.42 6.89 11.48 2.05 2.91 204.91%
EY 6.46 32.62 22.64 14.50 8.71 48.85 34.38 -67.22%
DY 0.00 6.76 0.00 0.00 0.00 25.86 0.00 -
P/NAPS 0.60 1.09 1.05 1.09 0.49 0.32 0.34 46.08%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 28/11/05 -
Price 1.44 1.29 1.15 1.04 1.03 0.74 0.51 -
P/RPS 0.78 0.19 0.24 0.34 0.69 0.20 0.21 140.02%
P/EPS 17.54 3.56 4.84 6.58 12.72 2.61 2.65 252.93%
EY 5.70 28.07 20.67 15.20 7.86 38.28 37.75 -71.67%
DY 0.00 5.81 0.00 0.00 0.00 20.27 0.00 -
P/NAPS 0.68 1.26 1.15 1.04 0.54 0.41 0.31 68.90%

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