[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -90.76%
YoY- -55.68%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 662,677 508,445 342,802 159,868 525,771 389,931 239,193 96.65%
PBT 29,043 23,037 14,042 4,874 42,129 35,216 20,383 26.48%
Tax -12,597 -9,878 -6,439 -2,121 -14,991 -12,490 -7,052 46.96%
NP 16,446 13,159 7,603 2,753 27,138 22,726 13,331 14.95%
-
NP to SH 15,728 12,523 7,151 2,430 26,295 21,861 12,814 14.56%
-
Tax Rate 43.37% 42.88% 45.86% 43.52% 35.58% 35.47% 34.60% -
Total Cost 646,231 495,286 335,199 157,115 498,633 367,205 225,862 100.89%
-
Net Worth 211,190 209,794 204,562 209,780 155,040 134,413 141,749 30.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,290 - - - 6,743 - - -
Div Payout % 52.71% - - - 25.64% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 211,190 209,794 204,562 209,780 155,040 134,413 141,749 30.28%
NOSH 276,354 276,445 276,100 276,136 134,864 67,938 66,844 156.48%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.48% 2.59% 2.22% 1.72% 5.16% 5.83% 5.57% -
ROE 7.45% 5.97% 3.50% 1.16% 16.96% 16.26% 9.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 239.79 183.92 124.16 57.89 389.85 580.20 357.84 -23.33%
EPS 5.69 4.53 2.59 0.88 10.80 9.01 19.17 -55.33%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 0.7642 0.7589 0.7409 0.7597 1.1496 2.00 2.1206 -49.20%
Adjusted Per Share Value based on latest NOSH - 276,136
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 102.81 78.88 53.19 24.80 81.57 60.50 37.11 96.64%
EPS 2.44 1.94 1.11 0.38 4.08 3.39 1.99 14.48%
DPS 1.29 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 0.3277 0.3255 0.3174 0.3255 0.2405 0.2085 0.2199 30.30%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.62 0.75 1.11 3.24 2.24 1.66 -
P/RPS 0.19 0.34 0.60 1.92 0.83 0.39 0.46 -44.38%
P/EPS 8.08 13.69 28.96 126.14 16.62 6.89 8.66 -4.49%
EY 12.37 7.31 3.45 0.79 6.02 14.52 11.55 4.65%
DY 6.52 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 0.60 0.82 1.01 1.46 2.82 1.12 0.78 -15.97%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 0.56 0.48 0.72 0.87 1.24 2.78 2.01 -
P/RPS 0.23 0.26 0.58 1.50 0.32 0.48 0.56 -44.59%
P/EPS 9.84 10.60 27.80 98.86 6.36 8.55 10.49 -4.15%
EY 10.16 9.44 3.60 1.01 15.72 11.70 9.54 4.26%
DY 5.36 0.00 0.00 0.00 4.03 0.00 0.00 -
P/NAPS 0.73 0.63 0.97 1.15 1.08 1.39 0.95 -16.03%

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