[AZRB] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -4.7%
YoY- -188.46%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 308,847 249,125 205,606 198,843 240,201 257,914 270,127 9.35%
PBT 35,045 27,943 14,435 -4,645 -3,652 -4,117 4,831 275.18%
Tax -13,178 -9,234 -8,795 -7,172 -7,634 -7,631 -7,071 51.49%
NP 21,867 18,709 5,640 -11,817 -11,286 -11,748 -2,240 -
-
NP to SH 21,678 18,729 5,650 -11,817 -11,286 -11,748 -2,240 -
-
Tax Rate 37.60% 33.05% 60.93% - - - 146.37% -
Total Cost 286,980 230,416 199,966 210,660 251,487 269,662 272,367 3.54%
-
Net Worth 126,743 66,679 111,305 105,170 104,335 100,661 108,899 10.65%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 10,001 10,001 3,355 3,355 3,355 3,355 5,612 47.04%
Div Payout % 46.14% 53.40% 59.39% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 126,743 66,679 111,305 105,170 104,335 100,661 108,899 10.65%
NOSH 66,703 66,679 66,677 66,702 66,684 66,579 66,584 0.11%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.08% 7.51% 2.74% -5.94% -4.70% -4.56% -0.83% -
ROE 17.10% 28.09% 5.08% -11.24% -10.82% -11.67% -2.06% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 463.01 373.62 308.36 298.10 360.20 387.38 405.69 9.21%
EPS 32.50 28.09 8.47 -17.72 -16.92 -17.65 -3.36 -
DPS 15.00 15.00 5.04 5.04 5.04 5.04 8.43 46.89%
NAPS 1.9001 1.00 1.6693 1.5767 1.5646 1.5119 1.6355 10.52%
Adjusted Per Share Value based on latest NOSH - 66,702
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 46.96 37.88 31.26 30.23 36.52 39.21 41.07 9.35%
EPS 3.30 2.85 0.86 -1.80 -1.72 -1.79 -0.34 -
DPS 1.52 1.52 0.51 0.51 0.51 0.51 0.85 47.37%
NAPS 0.1927 0.1014 0.1692 0.1599 0.1586 0.153 0.1656 10.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.93 0.58 0.56 0.63 0.59 0.87 1.01 -
P/RPS 0.20 0.16 0.18 0.21 0.16 0.22 0.25 -13.83%
P/EPS 2.86 2.06 6.61 -3.56 -3.49 -4.93 -30.02 -
EY 34.95 48.43 15.13 -28.12 -28.69 -20.28 -3.33 -
DY 16.13 25.86 9.00 8.00 8.54 5.79 8.34 55.29%
P/NAPS 0.49 0.58 0.34 0.40 0.38 0.58 0.62 -14.53%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 -
Price 1.03 0.74 0.51 0.55 0.57 0.70 1.00 -
P/RPS 0.22 0.20 0.17 0.18 0.16 0.18 0.25 -8.17%
P/EPS 3.17 2.63 6.02 -3.10 -3.37 -3.97 -29.73 -
EY 31.55 37.96 16.61 -32.21 -29.69 -25.21 -3.36 -
DY 14.56 20.27 9.88 9.16 8.84 7.20 8.43 44.00%
P/NAPS 0.54 0.74 0.31 0.35 0.36 0.46 0.61 -7.81%

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