[AZRB] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -36.71%
YoY- -73.03%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 153,794 129,756 195,607 128,625 140,245 160,637 174,014 -7.91%
PBT 8,876 12,030 2,194 5,049 5,192 6,936 11,546 -16.09%
Tax -4,398 -11,632 -1,014 -3,488 -2,929 -6,280 -4,995 -8.14%
NP 4,478 398 1,180 1,561 2,263 656 6,551 -22.41%
-
NP to SH 4,480 339 1,175 1,555 2,457 829 6,631 -23.02%
-
Tax Rate 49.55% 96.69% 46.22% 69.08% 56.41% 90.54% 43.26% -
Total Cost 149,316 129,358 194,427 127,064 137,982 159,981 167,463 -7.36%
-
Net Worth 217,694 217,184 214,661 210,397 210,694 208,734 207,253 3.33%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 5,553 - - - -
Div Payout % - - - 357.14% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 217,694 217,184 214,661 210,397 210,694 208,734 207,253 3.33%
NOSH 276,543 279,444 279,761 277,678 276,067 278,313 277,447 -0.21%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.91% 0.31% 0.60% 1.21% 1.61% 0.41% 3.76% -
ROE 2.06% 0.16% 0.55% 0.74% 1.17% 0.40% 3.20% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 55.61 46.43 69.92 46.32 50.80 57.72 62.72 -7.71%
EPS 1.62 0.12 0.42 0.56 0.89 0.30 2.39 -22.85%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.7872 0.7772 0.7673 0.7577 0.7632 0.75 0.747 3.55%
Adjusted Per Share Value based on latest NOSH - 277,678
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 23.38 19.73 29.74 19.56 21.32 24.42 26.46 -7.92%
EPS 0.68 0.05 0.18 0.24 0.37 0.13 1.01 -23.20%
DPS 0.00 0.00 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.331 0.3302 0.3264 0.3199 0.3203 0.3174 0.3151 3.33%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.655 0.915 0.93 0.83 0.745 0.68 0.68 -
P/RPS 1.18 1.97 1.33 1.79 1.47 1.18 1.08 6.08%
P/EPS 40.43 754.25 221.43 148.21 83.71 228.29 28.45 26.42%
EY 2.47 0.13 0.45 0.67 1.19 0.44 3.51 -20.90%
DY 0.00 0.00 0.00 2.41 0.00 0.00 0.00 -
P/NAPS 0.83 1.18 1.21 1.10 0.98 0.91 0.91 -5.95%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 27/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 27/11/12 -
Price 0.695 0.835 0.95 0.89 0.89 0.72 0.67 -
P/RPS 1.25 1.80 1.36 1.92 1.75 1.25 1.07 10.93%
P/EPS 42.90 688.31 226.19 158.93 100.00 241.72 28.03 32.84%
EY 2.33 0.15 0.44 0.63 1.00 0.41 3.57 -24.77%
DY 0.00 0.00 0.00 2.25 0.00 0.00 0.00 -
P/NAPS 0.88 1.07 1.24 1.17 1.17 0.96 0.90 -1.48%

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