[AZRB] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 21.01%
YoY- 3.21%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 240,201 257,914 270,127 274,504 278,367 306,014 350,439 -22.24%
PBT -3,652 -4,117 4,831 19,683 16,474 18,976 21,115 -
Tax -7,634 -7,631 -7,071 -6,325 -5,435 -6,069 -6,562 10.60%
NP -11,286 -11,748 -2,240 13,358 11,039 12,907 14,553 -
-
NP to SH -11,286 -11,748 -2,240 13,358 11,039 12,907 14,553 -
-
Tax Rate - - 146.37% 32.13% 32.99% 31.98% 31.08% -
Total Cost 251,487 269,662 272,367 261,146 267,328 293,107 335,886 -17.53%
-
Net Worth 104,335 100,661 108,899 119,758 120,343 64,953 113,327 -5.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 3,355 3,355 5,612 5,612 5,612 5,612 4,688 -19.97%
Div Payout % 0.00% 0.00% 0.00% 42.01% 50.84% 43.48% 32.22% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 104,335 100,661 108,899 119,758 120,343 64,953 113,327 -5.35%
NOSH 66,684 66,579 66,584 66,484 66,400 64,953 65,093 1.62%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -4.70% -4.56% -0.83% 4.87% 3.97% 4.22% 4.15% -
ROE -10.82% -11.67% -2.06% 11.15% 9.17% 19.87% 12.84% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 360.20 387.38 405.69 412.89 419.23 471.13 538.37 -23.48%
EPS -16.92 -17.65 -3.36 20.09 16.63 19.87 22.36 -
DPS 5.04 5.04 8.43 8.44 8.45 8.64 7.20 -21.14%
NAPS 1.5646 1.5119 1.6355 1.8013 1.8124 1.00 1.741 -6.86%
Adjusted Per Share Value based on latest NOSH - 66,484
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.52 39.21 41.07 41.73 42.32 46.52 53.28 -22.24%
EPS -1.72 -1.79 -0.34 2.03 1.68 1.96 2.21 -
DPS 0.51 0.51 0.85 0.85 0.85 0.85 0.71 -19.77%
NAPS 0.1586 0.153 0.1656 0.1821 0.183 0.0988 0.1723 -5.36%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.59 0.87 1.01 1.16 1.44 1.39 1.48 -
P/RPS 0.16 0.22 0.25 0.28 0.34 0.30 0.27 -29.42%
P/EPS -3.49 -4.93 -30.02 5.77 8.66 7.00 6.62 -
EY -28.69 -20.28 -3.33 17.32 11.55 14.30 15.11 -
DY 8.54 5.79 8.34 7.28 5.87 6.22 4.87 45.36%
P/NAPS 0.38 0.58 0.62 0.64 0.79 1.39 0.85 -41.50%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 26/02/04 19/11/03 -
Price 0.57 0.70 1.00 1.02 1.15 1.49 1.41 -
P/RPS 0.16 0.18 0.25 0.25 0.27 0.32 0.26 -27.62%
P/EPS -3.37 -3.97 -29.73 5.08 6.92 7.50 6.31 -
EY -29.69 -25.21 -3.36 19.70 14.46 13.34 15.86 -
DY 8.84 7.20 8.43 8.28 7.35 5.80 5.11 44.05%
P/NAPS 0.36 0.46 0.61 0.57 0.63 1.49 0.81 -41.73%

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