[AZRB] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 30.81%
YoY- 42.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 135,760 124,659 51,994 130,396 140,358 107,965 104,296 19.27%
PBT 7,065 9,315 -83,364 12,479 9,457 11,514 8,472 -11.43%
Tax -3,410 -3,939 -103 -4,558 -3,360 -3,431 -3,035 8.09%
NP 3,655 5,376 -83,467 7,921 6,097 8,083 5,437 -23.31%
-
NP to SH 3,578 5,161 -83,407 7,952 6,079 7,746 5,074 -20.82%
-
Tax Rate 48.27% 42.29% - 36.53% 35.53% 29.80% 35.82% -
Total Cost 132,105 119,283 135,461 122,475 134,261 99,882 98,859 21.38%
-
Net Worth 185,889 187,183 178,868 226,728 226,359 227,898 228,108 -12.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 6,934 - - - - - 9,704 -20.12%
Div Payout % 193.80% - - - - - 191.26% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 185,889 187,183 178,868 226,728 226,359 227,898 228,108 -12.78%
NOSH 277,364 277,473 276,586 277,073 276,318 276,642 277,267 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.69% 4.31% -160.53% 6.07% 4.34% 7.49% 5.21% -
ROE 1.92% 2.76% -46.63% 3.51% 2.69% 3.40% 2.22% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 48.95 44.93 18.80 47.06 50.80 39.03 37.62 19.24%
EPS 1.29 1.86 -30.15 2.87 2.20 2.80 1.83 -20.84%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 3.50 -20.14%
NAPS 0.6702 0.6746 0.6467 0.8183 0.8192 0.8238 0.8227 -12.80%
Adjusted Per Share Value based on latest NOSH - 277,073
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.64 18.95 7.90 19.82 21.34 16.41 15.86 19.25%
EPS 0.54 0.78 -12.68 1.21 0.92 1.18 0.77 -21.11%
DPS 1.05 0.00 0.00 0.00 0.00 0.00 1.48 -20.50%
NAPS 0.2826 0.2846 0.2719 0.3447 0.3441 0.3465 0.3468 -12.79%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.81 0.94 1.10 0.87 0.79 0.90 0.89 -
P/RPS 1.65 2.09 5.85 1.85 1.56 2.31 2.37 -21.50%
P/EPS 62.79 50.54 -3.65 30.31 35.91 32.14 48.63 18.62%
EY 1.59 1.98 -27.41 3.30 2.78 3.11 2.06 -15.89%
DY 3.09 0.00 0.00 0.00 0.00 0.00 3.93 -14.84%
P/NAPS 1.21 1.39 1.70 1.06 0.96 1.09 1.08 7.89%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 31/05/11 25/02/11 30/11/10 27/08/10 26/05/10 25/02/10 -
Price 0.72 0.81 1.01 1.02 0.80 0.75 0.87 -
P/RPS 1.47 1.80 5.37 2.17 1.57 1.92 2.31 -26.07%
P/EPS 55.81 43.55 -3.35 35.54 36.36 26.79 47.54 11.31%
EY 1.79 2.30 -29.86 2.81 2.75 3.73 2.10 -10.12%
DY 3.47 0.00 0.00 0.00 0.00 0.00 4.02 -9.36%
P/NAPS 1.07 1.20 1.56 1.25 0.98 0.91 1.06 0.62%

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