[AZRB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 16.85%
YoY- 21.46%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 496,648 384,038 685,604 478,386 407,546 173,026 291,170 9.30%
PBT 41,942 31,532 28,084 40,766 36,708 18,946 20,002 13.12%
Tax -13,582 -10,986 -12,878 -14,104 -15,238 -5,380 -6,298 13.65%
NP 28,360 20,546 15,206 26,662 21,470 13,566 13,704 12.88%
-
NP to SH 27,650 20,110 14,302 25,628 21,100 13,566 13,704 12.40%
-
Tax Rate 32.38% 34.84% 45.86% 34.60% 41.51% 28.40% 31.49% -
Total Cost 468,288 363,492 670,398 451,724 386,076 159,460 277,466 9.11%
-
Net Worth 226,508 216,016 204,562 141,749 66,729 105,159 119,830 11.18%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 226,508 216,016 204,562 141,749 66,729 105,159 119,830 11.18%
NOSH 276,500 276,236 276,100 66,844 66,729 66,696 66,524 26.78%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.71% 5.35% 2.22% 5.57% 5.27% 7.84% 4.71% -
ROE 12.21% 9.31% 6.99% 18.08% 31.62% 12.90% 11.44% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 179.62 139.03 248.32 715.68 610.74 259.42 437.69 -13.78%
EPS 10.00 7.28 5.18 38.34 31.62 20.34 20.60 -11.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8192 0.782 0.7409 2.1206 1.00 1.5767 1.8013 -12.30%
Adjusted Per Share Value based on latest NOSH - 66,827
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 75.51 58.39 104.24 72.73 61.96 26.31 44.27 9.30%
EPS 4.20 3.06 2.17 3.90 3.21 2.06 2.08 12.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3444 0.3284 0.311 0.2155 0.1015 0.1599 0.1822 11.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.79 0.75 0.75 1.66 1.09 0.63 1.16 -
P/RPS 0.44 0.54 0.30 0.23 0.18 0.24 0.27 8.47%
P/EPS 7.90 10.30 14.48 4.33 3.45 3.10 5.63 5.80%
EY 12.66 9.71 6.91 23.10 29.01 32.29 17.76 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.01 0.78 1.09 0.40 0.64 6.98%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 29/08/08 29/08/07 28/08/06 26/08/05 18/08/04 -
Price 0.80 0.90 0.72 2.01 1.04 0.55 1.02 -
P/RPS 0.45 0.65 0.29 0.28 0.17 0.21 0.23 11.83%
P/EPS 8.00 12.36 13.90 5.24 3.29 2.70 4.95 8.32%
EY 12.50 8.09 7.19 19.07 30.40 36.98 20.20 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.15 0.97 0.95 1.04 0.35 0.57 9.44%

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