[AZRB] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -4.19%
YoY- -358.77%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 534,868 444,604 442,809 447,407 430,713 484,277 515,705 2.45%
PBT 24,429 -64,835 -54,505 -52,113 -49,914 41,431 37,633 -24.97%
Tax -11,822 -9,218 -12,010 -11,960 -11,452 -13,844 -12,312 -2.66%
NP 12,607 -74,053 -66,515 -64,073 -61,366 27,587 25,321 -37.10%
-
NP to SH 11,860 -74,290 -66,716 -64,215 -61,630 26,912 24,535 -38.32%
-
Tax Rate 48.39% - - - - 33.41% 32.72% -
Total Cost 522,261 518,657 509,324 511,480 492,079 456,690 490,384 4.27%
-
Net Worth 192,054 184,302 185,889 187,183 178,868 226,728 226,359 -10.35%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 192,054 184,302 185,889 187,183 178,868 226,728 226,359 -10.35%
NOSH 277,735 269,999 277,364 277,473 276,586 277,073 276,318 0.34%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.36% -16.66% -15.02% -14.32% -14.25% 5.70% 4.91% -
ROE 6.18% -40.31% -35.89% -34.31% -34.46% 11.87% 10.84% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 192.58 164.67 159.65 161.24 155.72 174.78 186.63 2.10%
EPS 4.27 -27.51 -24.05 -23.14 -22.28 9.71 8.88 -38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6915 0.6826 0.6702 0.6746 0.6467 0.8183 0.8192 -10.65%
Adjusted Per Share Value based on latest NOSH - 277,473
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 81.32 67.60 67.32 68.02 65.48 73.63 78.41 2.45%
EPS 1.80 -11.29 -10.14 -9.76 -9.37 4.09 3.73 -38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.2802 0.2826 0.2846 0.2719 0.3447 0.3441 -10.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.67 0.61 0.81 0.94 1.10 0.87 0.79 -
P/RPS 0.35 0.37 0.51 0.58 0.71 0.50 0.42 -11.41%
P/EPS 15.69 -2.22 -3.37 -4.06 -4.94 8.96 8.90 45.78%
EY 6.37 -45.11 -29.70 -24.62 -20.26 11.16 11.24 -31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.89 1.21 1.39 1.70 1.06 0.96 0.69%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 24/08/11 31/05/11 25/02/11 30/11/10 27/08/10 -
Price 1.00 0.67 0.72 0.81 1.01 1.02 0.80 -
P/RPS 0.52 0.41 0.45 0.50 0.65 0.58 0.43 13.46%
P/EPS 23.42 -2.44 -2.99 -3.50 -4.53 10.50 9.01 88.72%
EY 4.27 -41.07 -33.41 -28.57 -22.06 9.52 11.10 -47.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 0.98 1.07 1.20 1.56 1.25 0.98 29.75%

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