[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 21.84%
YoY- -3.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 212,448 145,585 57,842 306,014 248,336 177,905 85,489 83.16%
PBT 1,216 10,001 3,022 18,975 15,360 9,294 5,524 -63.44%
Tax -5,770 -3,149 -1,030 -6,068 -4,767 -2,893 -1,664 128.57%
NP -4,554 6,852 1,992 12,907 10,593 6,401 3,860 -
-
NP to SH -4,554 6,852 1,992 12,907 10,593 6,401 3,860 -
-
Tax Rate 474.51% 31.49% 34.08% 31.98% 31.04% 31.13% 30.12% -
Total Cost 217,002 138,733 55,850 293,107 237,743 171,504 81,629 91.56%
-
Net Worth 108,889 119,830 120,343 116,309 113,282 92,633 114,485 -3.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 5,646 - - - -
Div Payout % - - - 43.75% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 108,889 119,830 120,343 116,309 113,282 92,633 114,485 -3.27%
NOSH 66,578 66,524 66,400 65,349 65,067 46,316 46,282 27.34%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -2.14% 4.71% 3.44% 4.22% 4.27% 3.60% 4.52% -
ROE -4.18% 5.72% 1.66% 11.10% 9.35% 6.91% 3.37% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 319.09 218.84 87.11 468.27 381.66 384.10 184.71 43.82%
EPS -6.84 10.30 3.00 19.75 16.28 9.87 8.34 -
DPS 0.00 0.00 0.00 8.64 0.00 0.00 0.00 -
NAPS 1.6355 1.8013 1.8124 1.7798 1.741 2.00 2.4736 -24.04%
Adjusted Per Share Value based on latest NOSH - 64,953
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.30 22.13 8.79 46.52 37.76 27.05 13.00 83.14%
EPS -0.69 1.04 0.30 1.96 1.61 0.97 0.59 -
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 0.1656 0.1822 0.183 0.1768 0.1722 0.1408 0.1741 -3.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.01 1.16 1.44 1.39 1.48 1.76 1.45 -
P/RPS 0.32 0.53 1.65 0.30 0.39 0.46 0.79 -45.16%
P/EPS -14.77 11.26 48.00 7.04 9.09 12.74 17.39 -
EY -6.77 8.88 2.08 14.21 11.00 7.85 5.75 -
DY 0.00 0.00 0.00 6.22 0.00 0.00 0.00 -
P/NAPS 0.62 0.64 0.79 0.78 0.85 0.88 0.59 3.35%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 18/08/04 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 -
Price 1.00 1.02 1.15 1.49 1.41 1.46 1.55 -
P/RPS 0.31 0.47 1.32 0.32 0.37 0.38 0.84 -48.45%
P/EPS -14.62 9.90 38.33 7.54 8.66 10.56 18.59 -
EY -6.84 10.10 2.61 13.26 11.55 9.47 5.38 -
DY 0.00 0.00 0.00 5.80 0.00 0.00 0.00 -
P/NAPS 0.61 0.57 0.63 0.84 0.81 0.73 0.63 -2.12%

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