[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -77.3%
YoY- 1.48%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 525,771 389,931 239,193 123,568 442,600 322,798 203,773 87.79%
PBT 42,129 35,216 20,383 9,208 36,367 27,236 18,354 73.74%
Tax -14,991 -12,490 -7,052 -3,357 -11,976 -11,204 -7,619 56.82%
NP 27,138 22,726 13,331 5,851 24,391 16,032 10,735 85.26%
-
NP to SH 26,295 21,861 12,814 5,483 24,154 15,854 10,550 83.52%
-
Tax Rate 35.58% 35.47% 34.60% 36.46% 32.93% 41.14% 41.51% -
Total Cost 498,633 367,205 225,862 117,717 418,209 306,766 193,038 87.93%
-
Net Worth 155,040 134,413 141,749 141,582 68,214 66,701 66,729 75.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 6,743 - - - 5,003 - - -
Div Payout % 25.64% - - - 20.72% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 155,040 134,413 141,749 141,582 68,214 66,701 66,729 75.15%
NOSH 134,864 67,938 66,844 66,784 66,713 66,701 66,729 59.64%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.16% 5.83% 5.57% 4.74% 5.51% 4.97% 5.27% -
ROE 16.96% 16.26% 9.04% 3.87% 35.41% 23.77% 15.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 389.85 580.20 357.84 185.03 663.43 483.94 305.37 17.63%
EPS 10.80 9.01 19.17 8.21 18.10 23.77 15.81 -22.38%
DPS 5.00 0.00 0.00 0.00 7.50 0.00 0.00 -
NAPS 1.1496 2.00 2.1206 2.12 1.0225 1.00 1.00 9.71%
Adjusted Per Share Value based on latest NOSH - 66,784
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 79.94 59.28 36.37 18.79 67.29 49.08 30.98 87.80%
EPS 4.00 3.32 1.95 0.83 3.67 2.41 1.60 83.89%
DPS 1.03 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.2357 0.2044 0.2155 0.2153 0.1037 0.1014 0.1015 75.09%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.24 2.24 1.66 1.27 1.11 1.05 1.09 -
P/RPS 0.83 0.39 0.46 0.69 0.17 0.22 0.36 74.25%
P/EPS 16.62 6.89 8.66 15.47 3.07 4.42 6.89 79.57%
EY 6.02 14.52 11.55 6.46 32.62 22.64 14.50 -44.25%
DY 1.54 0.00 0.00 0.00 6.76 0.00 0.00 -
P/NAPS 2.82 1.12 0.78 0.60 1.09 1.05 1.09 88.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 -
Price 1.24 2.78 2.01 1.44 1.29 1.15 1.04 -
P/RPS 0.32 0.48 0.56 0.78 0.19 0.24 0.34 -3.95%
P/EPS 6.36 8.55 10.49 17.54 3.56 4.84 6.58 -2.23%
EY 15.72 11.70 9.54 5.70 28.07 20.67 15.20 2.26%
DY 4.03 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 1.08 1.39 0.95 0.68 1.26 1.15 1.04 2.54%

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