[AZRB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -50.99%
YoY- -46.58%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 165,644 182,934 159,868 135,840 150,737 115,625 123,568 21.51%
PBT 8,994 9,168 4,874 6,913 14,833 11,175 9,208 -1.55%
Tax -3,438 -4,318 -2,121 -2,501 -5,438 -3,695 -3,357 1.59%
NP 5,556 4,850 2,753 4,412 9,395 7,480 5,851 -3.38%
-
NP to SH 5,372 4,721 2,430 4,434 9,047 7,331 5,483 -1.35%
-
Tax Rate 38.23% 47.10% 43.52% 36.18% 36.66% 33.06% 36.46% -
Total Cost 160,088 178,084 157,115 131,428 141,342 108,145 117,717 22.67%
-
Net Worth 210,144 204,549 209,780 134,890 134,413 141,714 141,582 30.02%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 210,144 204,549 209,780 134,890 134,413 141,714 141,582 30.02%
NOSH 276,907 276,081 276,136 134,890 67,938 66,827 66,784 157.42%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.35% 2.65% 1.72% 3.25% 6.23% 6.47% 4.74% -
ROE 2.56% 2.31% 1.16% 3.29% 6.73% 5.17% 3.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.82 66.26 57.89 100.70 224.29 173.02 185.03 -52.79%
EPS 1.94 1.71 0.88 1.82 3.73 10.97 8.21 -61.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7589 0.7409 0.7597 1.00 2.00 2.1206 2.12 -49.48%
Adjusted Per Share Value based on latest NOSH - 134,890
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 25.18 27.81 24.31 20.65 22.92 17.58 18.79 21.48%
EPS 0.82 0.72 0.37 0.67 1.38 1.11 0.83 -0.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3195 0.311 0.3189 0.2051 0.2044 0.2155 0.2153 30.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.62 0.75 1.11 3.24 2.24 1.66 1.27 -
P/RPS 1.04 1.13 1.92 3.22 1.00 0.96 0.69 31.36%
P/EPS 31.96 43.86 126.14 98.57 16.64 15.13 15.47 61.99%
EY 3.13 2.28 0.79 1.01 6.01 6.61 6.46 -38.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.46 3.24 1.12 0.78 0.60 23.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.48 0.72 0.87 1.24 2.78 2.01 1.44 -
P/RPS 0.80 1.09 1.50 1.23 1.24 1.16 0.78 1.69%
P/EPS 24.74 42.11 98.86 37.72 20.65 18.32 17.54 25.69%
EY 4.04 2.38 1.01 2.65 4.84 5.46 5.70 -20.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.97 1.15 1.24 1.39 0.95 0.68 -4.95%

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