[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 36.49%
YoY- -34.91%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,466,287 1,299,472 1,040,246 757,192 496,582 253,275 1,228,590 12.52%
PBT -74,108 -124,559 -28,125 11,596 9,268 3,460 24,984 -
Tax -34,099 -11,120 -5,144 -4,873 -3,828 -1,400 -15,966 65.91%
NP -108,207 -135,679 -33,269 6,723 5,440 2,060 9,018 -
-
NP to SH -95,300 -128,868 -30,667 11,445 8,385 3,733 14,665 -
-
Tax Rate - - - 42.02% 41.30% 40.46% 63.90% -
Total Cost 1,574,494 1,435,151 1,073,515 750,469 491,142 251,215 1,219,572 18.58%
-
Net Worth 358,858 340,915 426,982 469,327 467,174 465,021 461,731 -15.48%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 5,980 -
Div Payout % - - - - - - 40.78% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 358,858 340,915 426,982 469,327 467,174 465,021 461,731 -15.48%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -7.38% -10.44% -3.20% 0.89% 1.10% 0.81% 0.73% -
ROE -26.56% -37.80% -7.18% 2.44% 1.79% 0.80% 3.18% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 245.16 217.27 173.93 126.60 83.03 42.35 205.42 12.52%
EPS -15.93 -21.55 -5.13 1.91 1.40 0.62 2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.60 0.57 0.7139 0.7847 0.7811 0.7775 0.772 -15.48%
Adjusted Per Share Value based on latest NOSH - 598,098
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 222.93 197.57 158.15 115.12 75.50 38.51 186.79 12.52%
EPS -14.49 -19.59 -4.66 1.74 1.27 0.57 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.5456 0.5183 0.6492 0.7135 0.7103 0.707 0.702 -15.48%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.20 0.16 0.39 0.35 0.42 0.52 0.305 -
P/RPS 0.08 0.07 0.22 0.28 0.51 1.23 0.15 -34.25%
P/EPS -1.26 -0.74 -7.61 18.29 29.96 83.31 12.44 -
EY -79.67 -134.66 -13.15 5.47 3.34 1.20 8.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.28 -
P/NAPS 0.33 0.28 0.55 0.45 0.54 0.67 0.40 -12.04%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 29/06/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.245 0.205 0.285 0.375 0.385 0.405 0.445 -
P/RPS 0.10 0.09 0.16 0.30 0.46 0.96 0.22 -40.91%
P/EPS -1.54 -0.95 -5.56 19.60 27.46 64.89 18.15 -
EY -65.04 -105.10 -17.99 5.10 3.64 1.54 5.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
P/NAPS 0.41 0.36 0.40 0.48 0.49 0.52 0.58 -20.66%

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