[AZRB] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 196.38%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 129,756 195,607 128,625 140,245 160,637 174,014 194,038 -23.47%
PBT 12,030 2,194 5,049 5,192 6,936 11,546 10,142 12.01%
Tax -11,632 -1,014 -3,488 -2,929 -6,280 -4,995 -4,234 95.79%
NP 398 1,180 1,561 2,263 656 6,551 5,908 -83.36%
-
NP to SH 339 1,175 1,555 2,457 829 6,631 5,765 -84.80%
-
Tax Rate 96.69% 46.22% 69.08% 56.41% 90.54% 43.26% 41.75% -
Total Cost 129,358 194,427 127,064 137,982 159,981 167,463 188,130 -22.04%
-
Net Worth 217,184 214,661 210,397 210,694 208,734 207,253 202,551 4.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,553 - - - - -
Div Payout % - - 357.14% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 217,184 214,661 210,397 210,694 208,734 207,253 202,551 4.74%
NOSH 279,444 279,761 277,678 276,067 278,313 277,447 277,163 0.54%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.31% 0.60% 1.21% 1.61% 0.41% 3.76% 3.04% -
ROE 0.16% 0.55% 0.74% 1.17% 0.40% 3.20% 2.85% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 46.43 69.92 46.32 50.80 57.72 62.72 70.01 -23.89%
EPS 0.12 0.42 0.56 0.89 0.30 2.39 2.08 -84.99%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7772 0.7673 0.7577 0.7632 0.75 0.747 0.7308 4.17%
Adjusted Per Share Value based on latest NOSH - 276,067
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.73 29.74 19.56 21.32 24.42 26.46 29.50 -23.46%
EPS 0.05 0.18 0.24 0.37 0.13 1.01 0.88 -85.14%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.3302 0.3264 0.3199 0.3203 0.3174 0.3151 0.3079 4.75%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.915 0.93 0.83 0.745 0.68 0.68 0.73 -
P/RPS 1.97 1.33 1.79 1.47 1.18 1.08 1.04 52.91%
P/EPS 754.25 221.43 148.21 83.71 228.29 28.45 35.10 668.62%
EY 0.13 0.45 0.67 1.19 0.44 3.51 2.85 -87.16%
DY 0.00 0.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.10 0.98 0.91 0.91 1.00 11.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 -
Price 0.835 0.95 0.89 0.89 0.72 0.67 0.71 -
P/RPS 1.80 1.36 1.92 1.75 1.25 1.07 1.01 46.83%
P/EPS 688.31 226.19 158.93 100.00 241.72 28.03 34.13 636.86%
EY 0.15 0.44 0.63 1.00 0.41 3.57 2.93 -86.13%
DY 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.17 1.17 0.96 0.90 0.97 6.74%

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