[AZRB] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.44%
YoY- -82.28%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 171,360 153,794 129,756 195,607 128,625 140,245 160,637 4.41%
PBT 6,335 8,876 12,030 2,194 5,049 5,192 6,936 -5.87%
Tax -3,012 -4,398 -11,632 -1,014 -3,488 -2,929 -6,280 -38.81%
NP 3,323 4,478 398 1,180 1,561 2,263 656 195.82%
-
NP to SH 3,638 4,480 339 1,175 1,555 2,457 829 168.77%
-
Tax Rate 47.55% 49.55% 96.69% 46.22% 69.08% 56.41% 90.54% -
Total Cost 168,037 149,316 129,358 194,427 127,064 137,982 159,981 3.33%
-
Net Worth 221,884 217,694 217,184 214,661 210,397 210,694 208,734 4.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 5,553 - - -
Div Payout % - - - - 357.14% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 221,884 217,694 217,184 214,661 210,397 210,694 208,734 4.16%
NOSH 330,727 276,543 279,444 279,761 277,678 276,067 278,313 12.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.94% 2.91% 0.31% 0.60% 1.21% 1.61% 0.41% -
ROE 1.64% 2.06% 0.16% 0.55% 0.74% 1.17% 0.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.81 55.61 46.43 69.92 46.32 50.80 57.72 -6.96%
EPS 1.10 1.62 0.12 0.42 0.56 0.89 0.30 138.34%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.6709 0.7872 0.7772 0.7673 0.7577 0.7632 0.75 -7.17%
Adjusted Per Share Value based on latest NOSH - 279,761
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 26.59 23.86 20.13 30.35 19.96 21.76 24.92 4.43%
EPS 0.56 0.70 0.05 0.18 0.24 0.38 0.13 165.45%
DPS 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.3443 0.3377 0.337 0.333 0.3264 0.3269 0.3238 4.18%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.655 0.915 0.93 0.83 0.745 0.68 -
P/RPS 1.35 1.18 1.97 1.33 1.79 1.47 1.18 9.41%
P/EPS 63.64 40.43 754.25 221.43 148.21 83.71 228.29 -57.42%
EY 1.57 2.47 0.13 0.45 0.67 1.19 0.44 134.05%
DY 0.00 0.00 0.00 0.00 2.41 0.00 0.00 -
P/NAPS 1.04 0.83 1.18 1.21 1.10 0.98 0.91 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.735 0.695 0.835 0.95 0.89 0.89 0.72 -
P/RPS 1.42 1.25 1.80 1.36 1.92 1.75 1.25 8.89%
P/EPS 66.82 42.90 688.31 226.19 158.93 100.00 241.72 -57.66%
EY 1.50 2.33 0.15 0.44 0.63 1.00 0.41 137.99%
DY 0.00 0.00 0.00 0.00 2.25 0.00 0.00 -
P/NAPS 1.10 0.88 1.07 1.24 1.17 1.17 0.96 9.52%

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