[AZRB] YoY Annualized Quarter 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- 71.99%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 478,386 407,546 173,026 291,170 355,810 402,090 196,224 16.00%
PBT 40,766 36,708 18,946 20,002 18,588 20,126 12,802 21.28%
Tax -14,104 -15,238 -5,380 -6,298 -5,786 -6,338 -3,716 24.88%
NP 26,662 21,470 13,566 13,704 12,802 13,788 9,086 19.64%
-
NP to SH 25,628 21,100 13,566 13,704 12,802 13,788 9,086 18.85%
-
Tax Rate 34.60% 41.51% 28.40% 31.49% 31.13% 31.49% 29.03% -
Total Cost 451,724 386,076 159,460 277,466 343,008 388,302 187,138 15.81%
-
Net Worth 141,749 66,729 105,159 119,830 92,633 84,234 77,230 10.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 141,749 66,729 105,159 119,830 92,633 84,234 77,230 10.64%
NOSH 66,844 66,729 66,696 66,524 46,316 30,000 30,006 14.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.57% 5.27% 7.84% 4.71% 3.60% 3.43% 4.63% -
ROE 18.08% 31.62% 12.90% 11.44% 13.82% 16.37% 11.76% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 715.68 610.74 259.42 437.69 768.21 1,340.30 653.94 1.51%
EPS 38.34 31.62 20.34 20.60 19.74 45.96 30.28 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1206 1.00 1.5767 1.8013 2.00 2.8078 2.5738 -3.17%
Adjusted Per Share Value based on latest NOSH - 66,484
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 72.73 61.96 26.31 44.27 54.10 61.13 29.83 16.00%
EPS 3.90 3.21 2.06 2.08 1.95 2.10 1.38 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2155 0.1015 0.1599 0.1822 0.1408 0.1281 0.1174 10.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.66 1.09 0.63 1.16 1.76 2.30 1.50 -
P/RPS 0.23 0.18 0.24 0.27 0.23 0.17 0.23 0.00%
P/EPS 4.33 3.45 3.10 5.63 6.37 5.00 4.95 -2.20%
EY 23.10 29.01 32.29 17.76 15.70 19.98 20.19 2.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 0.40 0.64 0.88 0.82 0.58 5.05%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 26/08/05 18/08/04 28/08/03 23/08/02 26/09/01 -
Price 2.01 1.04 0.55 1.02 1.46 1.71 1.60 -
P/RPS 0.28 0.17 0.21 0.23 0.19 0.13 0.24 2.60%
P/EPS 5.24 3.29 2.70 4.95 5.28 3.72 5.28 -0.12%
EY 19.07 30.40 36.98 20.20 18.93 26.88 18.93 0.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.35 0.57 0.73 0.61 0.62 7.36%

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