[AZRB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -8.19%
YoY- 120.17%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 119,802 119,025 103,921 99,851 88,986 73,625 46,385 87.92%
PBT 9,130 8,882 7,765 10,589 8,175 10,295 5,986 32.40%
Tax -772 -3,585 -2,642 -4,977 -2,300 -4,244 -1,657 -39.81%
NP 8,358 5,297 5,123 5,612 5,875 6,051 4,329 54.86%
-
NP to SH 8,300 5,304 5,147 5,403 5,885 6,061 4,329 54.15%
-
Tax Rate 8.46% 40.36% 34.02% 47.00% 28.13% 41.22% 27.68% -
Total Cost 111,444 113,728 98,798 94,239 83,111 67,574 42,056 91.15%
-
Net Worth 133,361 69,165 69,554 126,743 66,679 111,305 105,170 17.10%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - 10,001 - - -
Div Payout % - - - - 169.96% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 133,361 69,165 69,554 126,743 66,679 111,305 105,170 17.10%
NOSH 66,680 69,165 69,554 66,703 66,679 66,677 66,702 -0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.98% 4.45% 4.93% 5.62% 6.60% 8.22% 9.33% -
ROE 6.22% 7.67% 7.40% 4.26% 8.83% 5.45% 4.12% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.66 172.09 149.41 149.69 133.45 110.42 69.54 87.95%
EPS 6.22 7.95 7.72 8.10 8.82 9.09 6.49 -2.78%
DPS 0.00 0.00 0.00 0.00 15.00 0.00 0.00 -
NAPS 2.00 1.00 1.00 1.9001 1.00 1.6693 1.5767 17.12%
Adjusted Per Share Value based on latest NOSH - 66,703
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.59 18.47 16.12 15.49 13.81 11.42 7.20 87.88%
EPS 1.29 0.82 0.80 0.84 0.91 0.94 0.67 54.58%
DPS 0.00 0.00 0.00 0.00 1.55 0.00 0.00 -
NAPS 0.2069 0.1073 0.1079 0.1966 0.1035 0.1727 0.1632 17.08%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.11 1.05 1.09 0.93 0.58 0.56 0.63 -
P/RPS 0.62 0.61 0.73 0.62 0.43 0.51 0.91 -22.51%
P/EPS 8.92 13.69 14.73 11.48 6.57 6.16 9.71 -5.48%
EY 11.21 7.30 6.79 8.71 15.22 16.23 10.30 5.79%
DY 0.00 0.00 0.00 0.00 25.86 0.00 0.00 -
P/NAPS 0.56 1.05 1.09 0.49 0.58 0.34 0.40 25.06%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 -
Price 1.29 1.15 1.04 1.03 0.74 0.51 0.55 -
P/RPS 0.72 0.67 0.70 0.69 0.55 0.46 0.79 -5.98%
P/EPS 10.36 15.00 14.05 12.72 8.38 5.61 8.47 14.32%
EY 9.65 6.67 7.12 7.86 11.93 17.82 11.80 -12.51%
DY 0.00 0.00 0.00 0.00 20.27 0.00 0.00 -
P/NAPS 0.65 1.15 1.04 0.54 0.74 0.31 0.35 50.91%

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