[AZRB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -166.46%
YoY- -142.99%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 389,931 322,798 160,139 212,448 248,336 336,925 165,307 15.36%
PBT 35,216 27,236 19,769 1,216 15,360 13,876 10,959 21.46%
Tax -12,490 -11,204 -6,950 -5,770 -4,767 -4,400 -3,158 25.74%
NP 22,726 16,032 12,819 -4,554 10,593 9,476 7,801 19.49%
-
NP to SH 21,861 15,854 12,844 -4,554 10,593 9,476 7,801 18.72%
-
Tax Rate 35.47% 41.14% 35.16% 474.51% 31.04% 31.71% 28.82% -
Total Cost 367,205 306,766 147,320 217,002 237,743 327,449 157,506 15.14%
-
Net Worth 134,413 66,701 111,379 108,889 113,282 91,506 77,055 9.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 134,413 66,701 111,379 108,889 113,282 91,506 77,055 9.71%
NOSH 67,938 66,701 66,722 66,578 65,067 42,474 30,003 14.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 5.83% 4.97% 8.00% -2.14% 4.27% 2.81% 4.72% -
ROE 16.26% 23.77% 11.53% -4.18% 9.35% 10.36% 10.12% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 580.20 483.94 240.01 319.09 381.66 793.25 550.95 0.86%
EPS 9.01 23.77 19.25 -6.84 16.28 22.31 26.00 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.6693 1.6355 1.741 2.1544 2.5682 -4.08%
Adjusted Per Share Value based on latest NOSH - 66,584
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 59.28 49.08 24.35 32.30 37.76 51.22 25.13 15.36%
EPS 3.32 2.41 1.95 -0.69 1.61 1.44 1.19 18.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.1014 0.1693 0.1656 0.1722 0.1391 0.1172 9.70%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.24 1.05 0.56 1.01 1.48 1.50 1.65 -
P/RPS 0.39 0.22 0.23 0.32 0.39 0.19 0.30 4.46%
P/EPS 6.89 4.42 2.91 -14.77 9.09 6.72 6.35 1.36%
EY 14.52 22.64 34.38 -6.77 11.00 14.87 15.76 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 0.34 0.62 0.85 0.70 0.64 9.77%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 28/11/01 -
Price 2.78 1.15 0.51 1.00 1.41 1.54 1.92 -
P/RPS 0.48 0.24 0.21 0.31 0.37 0.19 0.35 5.40%
P/EPS 8.55 4.84 2.65 -14.62 8.66 6.90 7.38 2.48%
EY 11.70 20.67 37.75 -6.84 11.55 14.49 13.54 -2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.15 0.31 0.61 0.81 0.71 0.75 10.82%

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