[AZRB] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 14.86%
YoY- -28.09%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 257,915 306,014 439,030 238,857 249,175 274,556 273,786 0.06%
PBT -4,117 18,975 19,630 17,738 23,757 22,241 14,814 -
Tax -7,631 -6,068 -6,194 -5,791 -7,143 31 -4,321 -0.60%
NP -11,748 12,907 13,436 11,947 16,614 22,272 10,493 -
-
NP to SH -11,748 12,907 13,436 11,947 16,614 22,272 10,493 -
-
Tax Rate - 31.98% 31.55% 32.65% 30.07% -0.14% 29.17% -
Total Cost 269,663 293,107 425,594 226,910 232,561 252,284 263,293 -0.02%
-
Net Worth 106,870 116,309 79,037 81,006 73,042 51,965 31,485 -1.29%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 3,357 5,646 4,688 3,240 3,239 2,729 - -100.00%
Div Payout % 0.00% 43.75% 34.89% 27.12% 19.50% 12.26% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 106,870 116,309 79,037 81,006 73,042 51,965 31,485 -1.29%
NOSH 66,619 65,349 43,410 30,002 29,998 27,294 20,182 -1.26%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin -4.55% 4.22% 3.06% 5.00% 6.67% 8.11% 3.83% -
ROE -10.99% 11.10% 17.00% 14.75% 22.75% 42.86% 33.33% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 387.15 468.27 1,011.35 796.12 830.64 1,005.90 1,356.54 1.34%
EPS -17.64 19.75 22.14 39.82 55.38 81.60 51.99 -
DPS 5.04 8.64 10.80 10.80 10.80 10.00 0.00 -100.00%
NAPS 1.6042 1.7798 1.8207 2.70 2.4349 1.9039 1.56 -0.02%
Adjusted Per Share Value based on latest NOSH - 29,992
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 39.21 46.52 66.75 36.31 37.88 41.74 41.63 0.06%
EPS -1.79 1.96 2.04 1.82 2.53 3.39 1.60 -
DPS 0.51 0.86 0.71 0.49 0.49 0.41 0.00 -100.00%
NAPS 0.1625 0.1768 0.1202 0.1232 0.1111 0.079 0.0479 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.87 1.39 1.55 1.96 1.50 0.00 0.00 -
P/RPS 0.22 0.30 0.15 0.25 0.18 0.00 0.00 -100.00%
P/EPS -4.93 7.04 5.01 4.92 2.71 0.00 0.00 -100.00%
EY -20.27 14.21 19.97 20.32 36.92 0.00 0.00 -100.00%
DY 5.79 6.22 6.97 5.51 7.20 0.00 0.00 -100.00%
P/NAPS 0.54 0.78 0.85 0.73 0.62 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 28/02/05 26/02/04 24/02/03 26/02/02 28/02/01 25/02/00 - -
Price 0.70 1.49 1.48 2.11 1.51 2.05 0.00 -
P/RPS 0.18 0.32 0.15 0.27 0.18 0.20 0.00 -100.00%
P/EPS -3.97 7.54 4.78 5.30 2.73 2.51 0.00 -100.00%
EY -25.19 13.26 20.91 18.87 36.68 39.80 0.00 -100.00%
DY 7.20 5.80 7.30 5.12 7.15 4.88 0.00 -100.00%
P/NAPS 0.44 0.84 0.81 0.78 0.62 1.08 0.00 -100.00%

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