[AZRB] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 13.79%
YoY- -40.62%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 81,915 110,104 154,232 165,644 182,934 159,868 135,840 -28.64%
PBT 9,095 6,672 6,006 8,994 9,168 4,874 6,913 20.08%
Tax -2,588 -2,907 -2,719 -3,438 -4,318 -2,121 -2,501 2.30%
NP 6,507 3,765 3,287 5,556 4,850 2,753 4,412 29.59%
-
NP to SH 6,359 3,696 3,205 5,372 4,721 2,430 4,434 27.20%
-
Tax Rate 28.46% 43.57% 45.27% 38.23% 47.10% 43.52% 36.18% -
Total Cost 75,408 106,339 150,945 160,088 178,084 157,115 131,428 -30.97%
-
Net Worth 216,206 214,754 210,971 210,144 204,549 209,780 134,890 36.99%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 8,282 - - - - -
Div Payout % - - 258.41% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 216,206 214,754 210,971 210,144 204,549 209,780 134,890 36.99%
NOSH 276,478 275,820 276,068 276,907 276,081 276,136 134,890 61.42%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.94% 3.42% 2.13% 3.35% 2.65% 1.72% 3.25% -
ROE 2.94% 1.72% 1.52% 2.56% 2.31% 1.16% 3.29% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 29.63 39.92 55.87 59.82 66.26 57.89 100.70 -55.79%
EPS 2.30 1.34 1.16 1.94 1.71 0.88 1.82 16.90%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.782 0.7786 0.7642 0.7589 0.7409 0.7597 1.00 -15.13%
Adjusted Per Share Value based on latest NOSH - 276,907
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.71 17.08 23.93 25.70 28.38 24.80 21.08 -28.65%
EPS 0.99 0.57 0.50 0.83 0.73 0.38 0.69 27.23%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.3354 0.3332 0.3273 0.326 0.3174 0.3255 0.2093 36.97%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.53 0.46 0.62 0.75 1.11 3.24 -
P/RPS 2.53 1.33 0.82 1.04 1.13 1.92 3.22 -14.86%
P/EPS 32.61 39.55 39.62 31.96 43.86 126.14 98.57 -52.19%
EY 3.07 2.53 2.52 3.13 2.28 0.79 1.01 109.97%
DY 0.00 0.00 6.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.68 0.60 0.82 1.01 1.46 3.24 -55.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 -
Price 0.90 0.80 0.56 0.48 0.72 0.87 1.24 -
P/RPS 3.04 2.00 1.00 0.80 1.09 1.50 1.23 82.90%
P/EPS 39.13 59.70 48.24 24.74 42.11 98.86 37.72 2.47%
EY 2.56 1.68 2.07 4.04 2.38 1.01 2.65 -2.27%
DY 0.00 0.00 5.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.03 0.73 0.63 0.97 1.15 1.24 -4.90%

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