[AZRB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -17.09%
YoY- -7.15%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 407,546 173,026 291,170 355,810 402,090 196,224 234,408 9.65%
PBT 36,708 18,946 20,002 18,588 20,126 12,802 20,374 10.30%
Tax -15,238 -5,380 -6,298 -5,786 -6,338 -3,716 -6,082 16.53%
NP 21,470 13,566 13,704 12,802 13,788 9,086 14,292 7.01%
-
NP to SH 21,100 13,566 13,704 12,802 13,788 9,086 14,292 6.70%
-
Tax Rate 41.51% 28.40% 31.49% 31.13% 31.49% 29.03% 29.85% -
Total Cost 386,076 159,460 277,466 343,008 388,302 187,138 220,116 9.81%
-
Net Worth 66,729 105,159 119,830 92,633 84,234 77,230 63,869 0.73%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 66,729 105,159 119,830 92,633 84,234 77,230 63,869 0.73%
NOSH 66,729 66,696 66,524 46,316 30,000 30,006 30,000 14.24%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 5.27% 7.84% 4.71% 3.60% 3.43% 4.63% 6.10% -
ROE 31.62% 12.90% 11.44% 13.82% 16.37% 11.76% 22.38% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 610.74 259.42 437.69 768.21 1,340.30 653.94 781.36 -4.02%
EPS 31.62 20.34 20.60 19.74 45.96 30.28 47.64 -6.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.5767 1.8013 2.00 2.8078 2.5738 2.129 -11.82%
Adjusted Per Share Value based on latest NOSH - 46,368
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 61.96 26.31 44.27 54.10 61.13 29.83 35.64 9.65%
EPS 3.21 2.06 2.08 1.95 2.10 1.38 2.17 6.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.1599 0.1822 0.1408 0.1281 0.1174 0.0971 0.74%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.09 0.63 1.16 1.76 2.30 1.50 1.69 -
P/RPS 0.18 0.24 0.27 0.23 0.17 0.23 0.22 -3.28%
P/EPS 3.45 3.10 5.63 6.37 5.00 4.95 3.55 -0.47%
EY 29.01 32.29 17.76 15.70 19.98 20.19 28.19 0.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.40 0.64 0.88 0.82 0.58 0.79 5.50%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 26/08/05 18/08/04 28/08/03 23/08/02 26/09/01 25/08/00 -
Price 1.04 0.55 1.02 1.46 1.71 1.60 1.75 -
P/RPS 0.17 0.21 0.23 0.19 0.13 0.24 0.22 -4.20%
P/EPS 3.29 2.70 4.95 5.28 3.72 5.28 3.67 -1.80%
EY 30.40 36.98 20.20 18.93 26.88 18.93 27.22 1.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.35 0.57 0.73 0.61 0.62 0.82 4.03%

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