[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 52.35%
YoY- 27.81%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 389,931 239,193 123,568 442,600 322,798 203,773 99,851 147.77%
PBT 35,216 20,383 9,208 36,367 27,236 18,354 10,589 122.64%
Tax -12,490 -7,052 -3,357 -11,976 -11,204 -7,619 -4,977 84.56%
NP 22,726 13,331 5,851 24,391 16,032 10,735 5,612 153.84%
-
NP to SH 21,861 12,814 5,483 24,154 15,854 10,550 5,403 153.70%
-
Tax Rate 35.47% 34.60% 36.46% 32.93% 41.14% 41.51% 47.00% -
Total Cost 367,205 225,862 117,717 418,209 306,766 193,038 94,239 147.41%
-
Net Worth 134,413 141,749 141,582 68,214 66,701 66,729 126,743 3.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,003 - - - -
Div Payout % - - - 20.72% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 134,413 141,749 141,582 68,214 66,701 66,729 126,743 3.99%
NOSH 67,938 66,844 66,784 66,713 66,701 66,729 66,703 1.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.83% 5.57% 4.74% 5.51% 4.97% 5.27% 5.62% -
ROE 16.26% 9.04% 3.87% 35.41% 23.77% 15.81% 4.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 580.20 357.84 185.03 663.43 483.94 305.37 149.69 146.54%
EPS 9.01 19.17 8.21 18.10 23.77 15.81 8.10 7.34%
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 2.00 2.1206 2.12 1.0225 1.00 1.00 1.9001 3.47%
Adjusted Per Share Value based on latest NOSH - 66,680
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 59.28 36.37 18.79 67.29 49.08 30.98 15.18 147.77%
EPS 3.32 1.95 0.83 3.67 2.41 1.60 0.82 153.81%
DPS 0.00 0.00 0.00 0.76 0.00 0.00 0.00 -
NAPS 0.2044 0.2155 0.2153 0.1037 0.1014 0.1015 0.1927 4.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.24 1.66 1.27 1.11 1.05 1.09 0.93 -
P/RPS 0.39 0.46 0.69 0.17 0.22 0.36 0.62 -26.56%
P/EPS 6.89 8.66 15.47 3.07 4.42 6.89 11.48 -28.82%
EY 14.52 11.55 6.46 32.62 22.64 14.50 8.71 40.54%
DY 0.00 0.00 0.00 6.76 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.60 1.09 1.05 1.09 0.49 73.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 -
Price 2.78 2.01 1.44 1.29 1.15 1.04 1.03 -
P/RPS 0.48 0.56 0.78 0.19 0.24 0.34 0.69 -21.47%
P/EPS 8.55 10.49 17.54 3.56 4.84 6.58 12.72 -23.24%
EY 11.70 9.54 5.70 28.07 20.67 15.20 7.86 30.33%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 1.39 0.95 0.68 1.26 1.15 1.04 0.54 87.71%

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