[AZRB] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 185.28%
YoY- 164.73%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 309,371 229,215 177,135 155,567 153,055 166,155 171,048 48.39%
PBT 6,109 8,398 5,897 12,150 5,637 6,949 3,508 44.69%
Tax -2,096 -3,381 -2,241 -2,660 -2,221 -3,988 -2,013 2.72%
NP 4,013 5,017 3,656 9,490 3,416 2,961 1,495 93.02%
-
NP to SH 4,197 5,441 4,429 9,631 3,376 3,529 1,862 71.82%
-
Tax Rate 34.31% 40.26% 38.00% 21.89% 39.40% 57.39% 57.38% -
Total Cost 305,358 224,198 173,479 146,077 149,639 163,194 169,553 47.97%
-
Net Worth 352,162 338,401 336,796 336,455 332,921 277,889 262,154 21.72%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 9,679 - - - -
Div Payout % - - - 100.50% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 352,162 338,401 336,796 336,455 332,921 277,889 262,154 21.72%
NOSH 482,413 481,504 481,413 483,969 482,285 407,462 387,916 15.62%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.30% 2.19% 2.06% 6.10% 2.23% 1.78% 0.87% -
ROE 1.19% 1.61% 1.32% 2.86% 1.01% 1.27% 0.71% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 64.13 47.60 36.79 32.14 31.74 40.78 44.09 28.34%
EPS 0.87 1.13 0.92 1.99 0.70 0.87 0.48 48.60%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.73 0.7028 0.6996 0.6952 0.6903 0.682 0.6758 5.27%
Adjusted Per Share Value based on latest NOSH - 483,969
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 47.04 34.85 26.93 23.65 23.27 25.26 26.01 48.38%
EPS 0.64 0.83 0.67 1.46 0.51 0.54 0.28 73.43%
DPS 0.00 0.00 0.00 1.47 0.00 0.00 0.00 -
NAPS 0.5354 0.5145 0.5121 0.5115 0.5062 0.4225 0.3986 21.71%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.705 0.635 0.63 0.655 0.70 0.675 0.76 -
P/RPS 1.10 1.33 1.71 2.04 2.21 1.66 1.72 -25.75%
P/EPS 81.03 56.19 68.48 32.91 100.00 77.94 158.33 -35.99%
EY 1.23 1.78 1.46 3.04 1.00 1.28 0.63 56.14%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.90 0.94 1.01 0.99 1.12 -9.13%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.715 0.59 0.645 0.505 0.70 0.71 0.71 -
P/RPS 1.11 1.24 1.75 1.57 2.21 1.74 1.61 -21.93%
P/EPS 82.18 52.21 70.11 25.38 100.00 81.98 147.92 -32.39%
EY 1.22 1.92 1.43 3.94 1.00 1.22 0.68 47.59%
DY 0.00 0.00 0.00 3.96 0.00 0.00 0.00 -
P/NAPS 0.98 0.84 0.92 0.73 1.01 1.04 1.05 -4.49%

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