[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 53.15%
YoY- -28.09%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 336,925 201,045 75,083 238,857 165,307 98,112 45,498 279.45%
PBT 13,876 10,063 3,886 17,738 10,959 6,401 3,440 153.18%
Tax -4,400 -3,169 -1,221 -5,791 -3,158 -1,858 -997 168.81%
NP 9,476 6,894 2,665 11,947 7,801 4,543 2,443 146.66%
-
NP to SH 9,476 6,894 2,665 11,947 7,801 4,543 2,443 146.66%
-
Tax Rate 31.71% 31.49% 31.42% 32.65% 28.82% 29.03% 28.98% -
Total Cost 327,449 194,151 72,418 226,910 157,506 93,569 43,055 286.25%
-
Net Worth 91,506 84,234 83,095 81,006 77,055 77,230 75,333 13.83%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 3,240 - - - -
Div Payout % - - - 27.12% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 91,506 84,234 83,095 81,006 77,055 77,230 75,333 13.83%
NOSH 42,474 30,000 30,011 30,002 30,003 30,006 30,012 26.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 2.81% 3.43% 3.55% 5.00% 4.72% 4.63% 5.37% -
ROE 10.36% 8.18% 3.21% 14.75% 10.12% 5.88% 3.24% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 793.25 670.15 250.18 796.12 550.95 326.97 151.60 201.09%
EPS 22.31 22.98 8.88 39.82 26.00 15.14 8.14 95.72%
DPS 0.00 0.00 0.00 10.80 0.00 0.00 0.00 -
NAPS 2.1544 2.8078 2.7688 2.70 2.5682 2.5738 2.5101 -9.67%
Adjusted Per Share Value based on latest NOSH - 29,992
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 52.27 31.19 11.65 37.06 25.65 15.22 7.06 279.40%
EPS 1.47 1.07 0.41 1.85 1.21 0.70 0.38 146.22%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.142 0.1307 0.1289 0.1257 0.1196 0.1198 0.1169 13.83%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.50 2.30 2.15 1.96 1.65 1.50 1.40 -
P/RPS 0.19 0.34 0.86 0.25 0.30 0.46 0.92 -65.02%
P/EPS 6.72 10.01 24.21 4.92 6.35 9.91 17.20 -46.52%
EY 14.87 9.99 4.13 20.32 15.76 10.09 5.81 87.00%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.78 0.73 0.64 0.58 0.56 16.02%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 23/08/02 28/05/02 26/02/02 28/11/01 26/09/01 25/05/01 -
Price 1.54 1.71 2.30 2.11 1.92 1.60 1.43 -
P/RPS 0.19 0.26 0.92 0.27 0.35 0.49 0.94 -65.52%
P/EPS 6.90 7.44 25.90 5.30 7.38 10.57 17.57 -46.34%
EY 14.49 13.44 3.86 18.87 13.54 9.46 5.69 86.37%
DY 0.00 0.00 0.00 5.12 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.83 0.78 0.75 0.62 0.57 15.75%

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