[AZRB] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -33.49%
YoY- -134.17%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 418,863 388,364 355,140 438,321 594,579 722,489 831,871 -36.68%
PBT -75,195 -81,816 -92,228 -118,561 -87,666 -49,529 -21,831 127.90%
Tax -8,926 -10,093 -14,165 -12,113 -11,492 -11,686 -22,479 -45.94%
NP -84,121 -91,909 -106,393 -130,674 -99,158 -61,215 -44,310 53.26%
-
NP to SH -75,228 -83,160 -100,346 -123,190 -92,283 -58,146 -42,172 47.03%
-
Tax Rate - - - - - - - -
Total Cost 502,984 480,273 461,533 568,995 693,737 783,704 876,181 -30.90%
-
Net Worth 59,809 125,600 161,486 167,467 191,391 233,258 269,144 -63.27%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 59,809 125,600 161,486 167,467 191,391 233,258 269,144 -63.27%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -20.08% -23.67% -29.96% -29.81% -16.68% -8.47% -5.33% -
ROE -125.78% -66.21% -62.14% -73.56% -48.22% -24.93% -15.67% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 70.03 64.93 59.38 73.29 99.41 120.80 139.09 -36.68%
EPS -12.58 -13.90 -16.78 -20.60 -15.43 -9.72 -7.05 47.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.21 0.27 0.28 0.32 0.39 0.45 -63.27%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.68 59.05 53.99 66.64 90.40 109.84 126.47 -36.68%
EPS -11.44 -12.64 -15.26 -18.73 -14.03 -8.84 -6.41 47.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.191 0.2455 0.2546 0.291 0.3546 0.4092 -63.28%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.24 0.22 0.125 0.165 0.175 0.175 0.215 -
P/RPS 0.34 0.34 0.21 0.23 0.18 0.14 0.15 72.46%
P/EPS -1.91 -1.58 -0.75 -0.80 -1.13 -1.80 -3.05 -26.78%
EY -52.41 -63.20 -134.22 -124.83 -88.17 -55.55 -32.80 36.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 1.05 0.46 0.59 0.55 0.45 0.48 192.11%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 30/08/23 31/05/23 28/02/23 29/11/22 29/08/22 27/05/22 -
Price 0.185 0.24 0.14 0.16 0.18 0.175 0.205 -
P/RPS 0.26 0.37 0.24 0.22 0.18 0.14 0.15 44.24%
P/EPS -1.47 -1.73 -0.83 -0.78 -1.17 -1.80 -2.91 -36.54%
EY -67.99 -57.93 -119.84 -128.73 -85.72 -55.55 -34.40 57.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.14 0.52 0.57 0.56 0.45 0.46 152.68%

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