[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2002 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 37.45%
YoY- 21.47%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 177,905 85,489 439,030 336,925 201,045 75,083 238,857 -17.87%
PBT 9,294 5,524 19,630 13,876 10,063 3,886 17,738 -35.08%
Tax -2,893 -1,664 -6,194 -4,400 -3,169 -1,221 -5,791 -37.12%
NP 6,401 3,860 13,436 9,476 6,894 2,665 11,947 -34.10%
-
NP to SH 6,401 3,860 13,436 9,476 6,894 2,665 11,947 -34.10%
-
Tax Rate 31.13% 30.12% 31.55% 31.71% 31.49% 31.42% 32.65% -
Total Cost 171,504 81,629 425,594 327,449 194,151 72,418 226,910 -17.06%
-
Net Worth 92,633 114,485 79,037 91,506 84,234 83,095 81,006 9.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - 4,688 - - - 3,240 -
Div Payout % - - 34.89% - - - 27.12% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 92,633 114,485 79,037 91,506 84,234 83,095 81,006 9.38%
NOSH 46,316 46,282 43,410 42,474 30,000 30,011 30,002 33.67%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.60% 4.52% 3.06% 2.81% 3.43% 3.55% 5.00% -
ROE 6.91% 3.37% 17.00% 10.36% 8.18% 3.21% 14.75% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 384.10 184.71 1,011.35 793.25 670.15 250.18 796.12 -38.56%
EPS 9.87 8.34 22.14 22.31 22.98 8.88 39.82 -60.64%
DPS 0.00 0.00 10.80 0.00 0.00 0.00 10.80 -
NAPS 2.00 2.4736 1.8207 2.1544 2.8078 2.7688 2.70 -18.17%
Adjusted Per Share Value based on latest NOSH - 42,450
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 27.05 13.00 66.75 51.22 30.57 11.42 36.31 -17.86%
EPS 0.97 0.59 2.04 1.44 1.05 0.41 1.82 -34.34%
DPS 0.00 0.00 0.71 0.00 0.00 0.00 0.49 -
NAPS 0.1408 0.1741 0.1202 0.1391 0.1281 0.1263 0.1232 9.33%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.76 1.45 1.55 1.50 2.30 2.15 1.96 -
P/RPS 0.46 0.79 0.15 0.19 0.34 0.86 0.25 50.32%
P/EPS 12.74 17.39 5.01 6.72 10.01 24.21 4.92 88.89%
EY 7.85 5.75 19.97 14.87 9.99 4.13 20.32 -47.04%
DY 0.00 0.00 6.97 0.00 0.00 0.00 5.51 -
P/NAPS 0.88 0.59 0.85 0.70 0.82 0.78 0.73 13.30%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 24/02/03 27/11/02 23/08/02 28/05/02 26/02/02 -
Price 1.46 1.55 1.48 1.54 1.71 2.30 2.11 -
P/RPS 0.38 0.84 0.15 0.19 0.26 0.92 0.27 25.66%
P/EPS 10.56 18.59 4.78 6.90 7.44 25.90 5.30 58.54%
EY 9.47 5.38 20.91 14.49 13.44 3.86 18.87 -36.92%
DY 0.00 0.00 7.30 0.00 0.00 0.00 5.12 -
P/NAPS 0.73 0.63 0.81 0.71 0.61 0.83 0.78 -4.33%

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