[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 75.12%
YoY- -42.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 192,019 110,104 662,677 508,445 342,802 159,868 525,771 -48.93%
PBT 15,766 6,672 29,043 23,037 14,042 4,874 42,129 -48.10%
Tax -5,493 -2,907 -12,597 -9,878 -6,439 -2,121 -14,991 -48.82%
NP 10,273 3,765 16,446 13,159 7,603 2,753 27,138 -47.70%
-
NP to SH 10,055 3,696 15,728 12,523 7,151 2,430 26,295 -47.34%
-
Tax Rate 34.84% 43.57% 43.37% 42.88% 45.86% 43.52% 35.58% -
Total Cost 181,746 106,339 646,231 495,286 335,199 157,115 498,633 -49.00%
-
Net Worth 216,016 214,754 211,190 209,794 204,562 209,780 155,040 24.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,290 - - - 6,743 -
Div Payout % - - 52.71% - - - 25.64% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 216,016 214,754 211,190 209,794 204,562 209,780 155,040 24.77%
NOSH 276,236 275,820 276,354 276,445 276,100 276,136 134,864 61.35%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.35% 3.42% 2.48% 2.59% 2.22% 1.72% 5.16% -
ROE 4.65% 1.72% 7.45% 5.97% 3.50% 1.16% 16.96% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 69.51 39.92 239.79 183.92 124.16 57.89 389.85 -68.35%
EPS 3.64 1.34 5.69 4.53 2.59 0.88 10.80 -51.60%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.782 0.7786 0.7642 0.7589 0.7409 0.7597 1.1496 -22.67%
Adjusted Per Share Value based on latest NOSH - 276,907
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.19 16.74 100.75 77.30 52.12 24.31 79.94 -48.94%
EPS 1.53 0.56 2.39 1.90 1.09 0.37 4.00 -47.33%
DPS 0.00 0.00 1.26 0.00 0.00 0.00 1.03 -
NAPS 0.3284 0.3265 0.3211 0.319 0.311 0.3189 0.2357 24.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.53 0.46 0.62 0.75 1.11 3.24 -
P/RPS 1.08 1.33 0.19 0.34 0.60 1.92 0.83 19.20%
P/EPS 20.60 39.55 8.08 13.69 28.96 126.14 16.62 15.40%
EY 4.85 2.53 12.37 7.31 3.45 0.79 6.02 -13.42%
DY 0.00 0.00 6.52 0.00 0.00 0.00 1.54 -
P/NAPS 0.96 0.68 0.60 0.82 1.01 1.46 2.82 -51.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 -
Price 0.90 0.80 0.56 0.48 0.72 0.87 1.24 -
P/RPS 1.29 2.00 0.23 0.26 0.58 1.50 0.32 153.51%
P/EPS 24.73 59.70 9.84 10.60 27.80 98.86 6.36 147.47%
EY 4.04 1.68 10.16 9.44 3.60 1.01 15.72 -59.61%
DY 0.00 0.00 5.36 0.00 0.00 0.00 4.03 -
P/NAPS 1.15 1.03 0.73 0.63 0.97 1.15 1.08 4.27%

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