[AZRB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.36%
YoY- 382.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 508,445 389,931 322,798 160,139 212,448 248,336 336,925 7.09%
PBT 23,037 35,216 27,236 19,769 1,216 15,360 13,876 8.80%
Tax -9,878 -12,490 -11,204 -6,950 -5,770 -4,767 -4,400 14.41%
NP 13,159 22,726 16,032 12,819 -4,554 10,593 9,476 5.61%
-
NP to SH 12,523 21,861 15,854 12,844 -4,554 10,593 9,476 4.75%
-
Tax Rate 42.88% 35.47% 41.14% 35.16% 474.51% 31.04% 31.71% -
Total Cost 495,286 367,205 306,766 147,320 217,002 237,743 327,449 7.13%
-
Net Worth 209,794 134,413 66,701 111,379 108,889 113,282 91,506 14.81%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 209,794 134,413 66,701 111,379 108,889 113,282 91,506 14.81%
NOSH 276,445 67,938 66,701 66,722 66,578 65,067 42,474 36.60%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.59% 5.83% 4.97% 8.00% -2.14% 4.27% 2.81% -
ROE 5.97% 16.26% 23.77% 11.53% -4.18% 9.35% 10.36% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 183.92 580.20 483.94 240.01 319.09 381.66 793.25 -21.60%
EPS 4.53 9.01 23.77 19.25 -6.84 16.28 22.31 -23.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7589 2.00 1.00 1.6693 1.6355 1.741 2.1544 -15.94%
Adjusted Per Share Value based on latest NOSH - 66,677
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 78.88 60.50 50.08 24.85 32.96 38.53 52.27 7.09%
EPS 1.94 3.39 2.46 1.99 -0.71 1.64 1.47 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.2085 0.1035 0.1728 0.1689 0.1758 0.142 14.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.62 2.24 1.05 0.56 1.01 1.48 1.50 -
P/RPS 0.34 0.39 0.22 0.23 0.32 0.39 0.19 10.17%
P/EPS 13.69 6.89 4.42 2.91 -14.77 9.09 6.72 12.57%
EY 7.31 14.52 22.64 34.38 -6.77 11.00 14.87 -11.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.12 1.05 0.34 0.62 0.85 0.70 2.66%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 -
Price 0.48 2.78 1.15 0.51 1.00 1.41 1.54 -
P/RPS 0.26 0.48 0.24 0.21 0.31 0.37 0.19 5.36%
P/EPS 10.60 8.55 4.84 2.65 -14.62 8.66 6.90 7.41%
EY 9.44 11.70 20.67 37.75 -6.84 11.55 14.49 -6.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.39 1.15 0.31 0.61 0.81 0.71 -1.97%

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