[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 25.59%
YoY- -40.19%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 353,842 192,019 110,104 662,677 508,445 342,802 159,868 69.75%
PBT 24,448 15,766 6,672 29,043 23,037 14,042 4,874 192.73%
Tax -8,520 -5,493 -2,907 -12,597 -9,878 -6,439 -2,121 152.48%
NP 15,928 10,273 3,765 16,446 13,159 7,603 2,753 221.93%
-
NP to SH 15,630 10,055 3,696 15,728 12,523 7,151 2,430 245.46%
-
Tax Rate 34.85% 34.84% 43.57% 43.37% 42.88% 45.86% 43.52% -
Total Cost 337,914 181,746 106,339 646,231 495,286 335,199 157,115 66.54%
-
Net Worth 222,305 216,016 214,754 211,190 209,794 204,562 209,780 3.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 8,290 - - - -
Div Payout % - - - 52.71% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 222,305 216,016 214,754 211,190 209,794 204,562 209,780 3.93%
NOSH 276,637 276,236 275,820 276,354 276,445 276,100 276,136 0.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.50% 5.35% 3.42% 2.48% 2.59% 2.22% 1.72% -
ROE 7.03% 4.65% 1.72% 7.45% 5.97% 3.50% 1.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 127.91 69.51 39.92 239.79 183.92 124.16 57.89 69.56%
EPS 5.65 3.64 1.34 5.69 4.53 2.59 0.88 245.05%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.8036 0.782 0.7786 0.7642 0.7589 0.7409 0.7597 3.81%
Adjusted Per Share Value based on latest NOSH - 276,068
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.80 29.19 16.74 100.75 77.30 52.12 24.31 69.74%
EPS 2.38 1.53 0.56 2.39 1.90 1.09 0.37 245.48%
DPS 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
NAPS 0.338 0.3284 0.3265 0.3211 0.319 0.311 0.3189 3.95%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.93 0.75 0.53 0.46 0.62 0.75 1.11 -
P/RPS 0.73 1.08 1.33 0.19 0.34 0.60 1.92 -47.48%
P/EPS 16.46 20.60 39.55 8.08 13.69 28.96 126.14 -74.24%
EY 6.08 4.85 2.53 12.37 7.31 3.45 0.79 289.32%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 1.16 0.96 0.68 0.60 0.82 1.01 1.46 -14.20%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 -
Price 0.93 0.90 0.80 0.56 0.48 0.72 0.87 -
P/RPS 0.73 1.29 2.00 0.23 0.26 0.58 1.50 -38.10%
P/EPS 16.46 24.73 59.70 9.84 10.60 27.80 98.86 -69.70%
EY 6.08 4.04 1.68 10.16 9.44 3.60 1.01 230.55%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 1.16 1.15 1.03 0.73 0.63 0.97 1.15 0.57%

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