[AZRB] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -71.15%
YoY- -59.11%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 171,048 171,360 153,794 129,756 195,607 128,625 140,245 14.13%
PBT 3,508 6,335 8,876 12,030 2,194 5,049 5,192 -22.98%
Tax -2,013 -3,012 -4,398 -11,632 -1,014 -3,488 -2,929 -22.10%
NP 1,495 3,323 4,478 398 1,180 1,561 2,263 -24.12%
-
NP to SH 1,862 3,638 4,480 339 1,175 1,555 2,457 -16.86%
-
Tax Rate 57.38% 47.55% 49.55% 96.69% 46.22% 69.08% 56.41% -
Total Cost 169,553 168,037 149,316 129,358 194,427 127,064 137,982 14.70%
-
Net Worth 262,154 221,884 217,694 217,184 214,661 210,397 210,694 15.66%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 5,553 - -
Div Payout % - - - - - 357.14% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 262,154 221,884 217,694 217,184 214,661 210,397 210,694 15.66%
NOSH 387,916 330,727 276,543 279,444 279,761 277,678 276,067 25.42%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.87% 1.94% 2.91% 0.31% 0.60% 1.21% 1.61% -
ROE 0.71% 1.64% 2.06% 0.16% 0.55% 0.74% 1.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.09 51.81 55.61 46.43 69.92 46.32 50.80 -9.00%
EPS 0.48 1.10 1.62 0.12 0.42 0.56 0.89 -33.71%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.6758 0.6709 0.7872 0.7772 0.7673 0.7577 0.7632 -7.78%
Adjusted Per Share Value based on latest NOSH - 279,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.01 26.05 23.38 19.73 29.74 19.56 21.32 14.16%
EPS 0.28 0.55 0.68 0.05 0.18 0.24 0.37 -16.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.84 0.00 -
NAPS 0.3986 0.3373 0.331 0.3302 0.3264 0.3199 0.3203 15.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.76 0.70 0.655 0.915 0.93 0.83 0.745 -
P/RPS 1.72 1.35 1.18 1.97 1.33 1.79 1.47 11.02%
P/EPS 158.33 63.64 40.43 754.25 221.43 148.21 83.71 52.88%
EY 0.63 1.57 2.47 0.13 0.45 0.67 1.19 -34.53%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 1.12 1.04 0.83 1.18 1.21 1.10 0.98 9.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.71 0.735 0.695 0.835 0.95 0.89 0.89 -
P/RPS 1.61 1.42 1.25 1.80 1.36 1.92 1.75 -5.40%
P/EPS 147.92 66.82 42.90 688.31 226.19 158.93 100.00 29.79%
EY 0.68 1.50 2.33 0.15 0.44 0.63 1.00 -22.65%
DY 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 1.05 1.10 0.88 1.07 1.24 1.17 1.17 -6.95%

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