[AZRB] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 53.43%
YoY- -4.46%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 71,239 91,606 85,489 102,105 135,880 125,962 75,083 -3.43%
PBT 6,067 3,770 5,524 5,754 3,813 6,177 3,886 34.54%
Tax -1,875 -1,229 -1,664 -1,794 -1,232 -1,948 -1,221 33.06%
NP 4,192 2,541 3,860 3,960 2,581 4,229 2,665 35.21%
-
NP to SH 4,192 2,541 3,860 3,960 2,581 4,229 2,665 35.21%
-
Tax Rate 30.90% 32.60% 30.12% 31.18% 32.31% 31.54% 31.42% -
Total Cost 67,047 89,065 81,629 98,145 133,299 121,733 72,418 -5.00%
-
Net Worth 113,327 112,295 114,485 86,830 91,455 84,214 83,095 22.95%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - 4,688 - - - -
Div Payout % - - - 118.41% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 113,327 112,295 114,485 86,830 91,455 84,214 83,095 22.95%
NOSH 65,093 46,368 46,282 43,415 42,450 29,992 30,011 67.48%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.88% 2.77% 4.52% 3.88% 1.90% 3.36% 3.55% -
ROE 3.70% 2.26% 3.37% 4.56% 2.82% 5.02% 3.21% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 109.44 197.56 184.71 235.18 320.09 419.97 250.18 -42.34%
EPS 6.44 5.48 8.34 6.20 6.08 14.10 8.88 -19.26%
DPS 0.00 0.00 0.00 10.80 0.00 0.00 0.00 -
NAPS 1.741 2.4218 2.4736 2.00 2.1544 2.8078 2.7688 -26.58%
Adjusted Per Share Value based on latest NOSH - 43,415
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.83 13.93 13.00 15.52 20.66 19.15 11.42 -3.47%
EPS 0.64 0.39 0.59 0.60 0.39 0.64 0.41 34.52%
DPS 0.00 0.00 0.00 0.71 0.00 0.00 0.00 -
NAPS 0.1723 0.1707 0.1741 0.132 0.139 0.128 0.1263 22.98%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.48 1.76 1.45 1.55 1.50 2.30 2.15 -
P/RPS 1.35 0.89 0.79 0.66 0.47 0.55 0.86 35.03%
P/EPS 22.98 32.12 17.39 16.99 24.67 16.31 24.21 -3.41%
EY 4.35 3.11 5.75 5.88 4.05 6.13 4.13 3.51%
DY 0.00 0.00 0.00 6.97 0.00 0.00 0.00 -
P/NAPS 0.85 0.73 0.59 0.78 0.70 0.82 0.78 5.89%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 23/08/02 28/05/02 -
Price 1.41 1.46 1.55 1.48 1.54 1.71 2.30 -
P/RPS 1.29 0.74 0.84 0.63 0.48 0.41 0.92 25.25%
P/EPS 21.89 26.64 18.59 16.23 25.33 12.13 25.90 -10.59%
EY 4.57 3.75 5.38 6.16 3.95 8.25 3.86 11.90%
DY 0.00 0.00 0.00 7.30 0.00 0.00 0.00 -
P/NAPS 0.81 0.60 0.63 0.74 0.71 0.61 0.83 -1.61%

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