[AZRB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -2.53%
YoY- 44.84%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 57,680 71,239 91,606 85,489 102,105 135,880 125,962 -40.50%
PBT 3,615 6,067 3,770 5,524 5,754 3,813 6,177 -29.96%
Tax -1,301 -1,875 -1,229 -1,664 -1,794 -1,232 -1,948 -23.53%
NP 2,314 4,192 2,541 3,860 3,960 2,581 4,229 -33.02%
-
NP to SH 2,314 4,192 2,541 3,860 3,960 2,581 4,229 -33.02%
-
Tax Rate 35.99% 30.90% 32.60% 30.12% 31.18% 32.31% 31.54% -
Total Cost 55,366 67,047 89,065 81,629 98,145 133,299 121,733 -40.77%
-
Net Worth 64,953 113,327 112,295 114,485 86,830 91,455 84,214 -15.85%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 5,612 - - - 4,688 - - -
Div Payout % 242.52% - - - 118.41% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 64,953 113,327 112,295 114,485 86,830 91,455 84,214 -15.85%
NOSH 64,953 65,093 46,368 46,282 43,415 42,450 29,992 67.15%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.01% 5.88% 2.77% 4.52% 3.88% 1.90% 3.36% -
ROE 3.56% 3.70% 2.26% 3.37% 4.56% 2.82% 5.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 88.80 109.44 197.56 184.71 235.18 320.09 419.97 -64.40%
EPS 3.54 6.44 5.48 8.34 6.20 6.08 14.10 -60.10%
DPS 8.64 0.00 0.00 0.00 10.80 0.00 0.00 -
NAPS 1.00 1.741 2.4218 2.4736 2.00 2.1544 2.8078 -49.66%
Adjusted Per Share Value based on latest NOSH - 46,282
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 8.77 10.83 13.93 13.00 15.52 20.66 19.15 -40.50%
EPS 0.35 0.64 0.39 0.59 0.60 0.39 0.64 -33.05%
DPS 0.85 0.00 0.00 0.00 0.71 0.00 0.00 -
NAPS 0.0988 0.1723 0.1707 0.1741 0.132 0.139 0.128 -15.81%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.39 1.48 1.76 1.45 1.55 1.50 2.30 -
P/RPS 1.57 1.35 0.89 0.79 0.66 0.47 0.55 100.84%
P/EPS 39.02 22.98 32.12 17.39 16.99 24.67 16.31 78.59%
EY 2.56 4.35 3.11 5.75 5.88 4.05 6.13 -44.04%
DY 6.22 0.00 0.00 0.00 6.97 0.00 0.00 -
P/NAPS 1.39 0.85 0.73 0.59 0.78 0.70 0.82 42.03%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 23/08/02 -
Price 1.49 1.41 1.46 1.55 1.48 1.54 1.71 -
P/RPS 1.68 1.29 0.74 0.84 0.63 0.48 0.41 155.40%
P/EPS 41.82 21.89 26.64 18.59 16.23 25.33 12.13 127.70%
EY 2.39 4.57 3.75 5.38 6.16 3.95 8.25 -56.11%
DY 5.80 0.00 0.00 0.00 7.30 0.00 0.00 -
P/NAPS 1.49 0.81 0.60 0.63 0.74 0.71 0.61 81.07%

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