[AZRB] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.34%
YoY- -24.64%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 229,215 177,135 155,567 153,055 166,155 171,048 171,360 21.33%
PBT 8,398 5,897 12,150 5,637 6,949 3,508 6,335 20.61%
Tax -3,381 -2,241 -2,660 -2,221 -3,988 -2,013 -3,012 7.98%
NP 5,017 3,656 9,490 3,416 2,961 1,495 3,323 31.50%
-
NP to SH 5,441 4,429 9,631 3,376 3,529 1,862 3,638 30.68%
-
Tax Rate 40.26% 38.00% 21.89% 39.40% 57.39% 57.38% 47.55% -
Total Cost 224,198 173,479 146,077 149,639 163,194 169,553 168,037 21.13%
-
Net Worth 338,401 336,796 336,455 332,921 277,889 262,154 221,884 32.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 9,679 - - - - -
Div Payout % - - 100.50% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 338,401 336,796 336,455 332,921 277,889 262,154 221,884 32.39%
NOSH 481,504 481,413 483,969 482,285 407,462 387,916 330,727 28.36%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.19% 2.06% 6.10% 2.23% 1.78% 0.87% 1.94% -
ROE 1.61% 1.32% 2.86% 1.01% 1.27% 0.71% 1.64% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 47.60 36.79 32.14 31.74 40.78 44.09 51.81 -5.47%
EPS 1.13 0.92 1.99 0.70 0.87 0.48 1.10 1.80%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7028 0.6996 0.6952 0.6903 0.682 0.6758 0.6709 3.13%
Adjusted Per Share Value based on latest NOSH - 482,285
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.85 26.93 23.65 23.27 25.26 26.01 26.05 21.34%
EPS 0.83 0.67 1.46 0.51 0.54 0.28 0.55 31.46%
DPS 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
NAPS 0.5145 0.5121 0.5115 0.5062 0.4225 0.3986 0.3373 32.40%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.635 0.63 0.655 0.70 0.675 0.76 0.70 -
P/RPS 1.33 1.71 2.04 2.21 1.66 1.72 1.35 -0.98%
P/EPS 56.19 68.48 32.91 100.00 77.94 158.33 63.64 -7.94%
EY 1.78 1.46 3.04 1.00 1.28 0.63 1.57 8.70%
DY 0.00 0.00 3.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.94 1.01 0.99 1.12 1.04 -9.16%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 26/08/14 -
Price 0.59 0.645 0.505 0.70 0.71 0.71 0.735 -
P/RPS 1.24 1.75 1.57 2.21 1.74 1.61 1.42 -8.61%
P/EPS 52.21 70.11 25.38 100.00 81.98 147.92 66.82 -15.12%
EY 1.92 1.43 3.94 1.00 1.22 0.68 1.50 17.83%
DY 0.00 0.00 3.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.92 0.73 1.01 1.04 1.05 1.10 -16.41%

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