[AZRB] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 40.01%
YoY- 153.14%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 103,921 99,851 88,986 73,625 46,385 40,129 45,467 73.77%
PBT 7,765 10,589 8,175 10,295 5,986 3,487 -5,333 -
Tax -2,642 -4,977 -2,300 -4,244 -1,657 -1,033 -1,861 26.39%
NP 5,123 5,612 5,875 6,051 4,329 2,454 -7,194 -
-
NP to SH 5,147 5,403 5,885 6,061 4,329 2,454 -7,194 -
-
Tax Rate 34.02% 47.00% 28.13% 41.22% 27.68% 29.62% - -
Total Cost 98,798 94,239 83,111 67,574 42,056 37,675 52,661 52.29%
-
Net Worth 69,554 126,743 66,679 111,305 105,170 104,335 100,661 -21.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,001 - - - 3,355 -
Div Payout % - - 169.96% - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,554 126,743 66,679 111,305 105,170 104,335 100,661 -21.89%
NOSH 69,554 66,703 66,679 66,677 66,702 66,684 66,579 2.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.93% 5.62% 6.60% 8.22% 9.33% 6.12% -15.82% -
ROE 7.40% 4.26% 8.83% 5.45% 4.12% 2.35% -7.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 149.41 149.69 133.45 110.42 69.54 60.18 68.29 68.77%
EPS 7.72 8.10 8.82 9.09 6.49 3.68 -10.80 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 5.04 -
NAPS 1.00 1.9001 1.00 1.6693 1.5767 1.5646 1.5119 -24.14%
Adjusted Per Share Value based on latest NOSH - 66,677
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 15.80 15.18 13.53 11.19 7.05 6.10 6.91 73.82%
EPS 0.78 0.82 0.89 0.92 0.66 0.37 -1.09 -
DPS 0.00 0.00 1.52 0.00 0.00 0.00 0.51 -
NAPS 0.1057 0.1927 0.1014 0.1692 0.1599 0.1586 0.153 -21.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 0.93 0.58 0.56 0.63 0.59 0.87 -
P/RPS 0.73 0.62 0.43 0.51 0.91 0.98 1.27 -30.93%
P/EPS 14.73 11.48 6.57 6.16 9.71 16.03 -8.05 -
EY 6.79 8.71 15.22 16.23 10.30 6.24 -12.42 -
DY 0.00 0.00 25.86 0.00 0.00 0.00 5.79 -
P/NAPS 1.09 0.49 0.58 0.34 0.40 0.38 0.58 52.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 -
Price 1.04 1.03 0.74 0.51 0.55 0.57 0.70 -
P/RPS 0.70 0.69 0.55 0.46 0.79 0.95 1.03 -22.75%
P/EPS 14.05 12.72 8.38 5.61 8.47 15.49 -6.48 -
EY 7.12 7.86 11.93 17.82 11.80 6.46 -15.44 -
DY 0.00 0.00 20.27 0.00 0.00 0.00 7.20 -
P/NAPS 1.04 0.54 0.74 0.31 0.35 0.36 0.46 72.51%

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