[AZRB] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 50.27%
YoY- 23.44%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 353,842 508,445 389,931 322,798 160,139 212,448 248,336 6.07%
PBT 24,448 23,037 35,216 27,236 19,769 1,216 15,360 8.04%
Tax -8,520 -9,878 -12,490 -11,204 -6,950 -5,770 -4,767 10.15%
NP 15,928 13,159 22,726 16,032 12,819 -4,554 10,593 7.02%
-
NP to SH 15,630 12,523 21,861 15,854 12,844 -4,554 10,593 6.69%
-
Tax Rate 34.85% 42.88% 35.47% 41.14% 35.16% 474.51% 31.04% -
Total Cost 337,914 495,286 367,205 306,766 147,320 217,002 237,743 6.02%
-
Net Worth 222,305 209,794 134,413 66,701 111,379 108,889 113,282 11.88%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 222,305 209,794 134,413 66,701 111,379 108,889 113,282 11.88%
NOSH 276,637 276,445 67,938 66,701 66,722 66,578 65,067 27.25%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.50% 2.59% 5.83% 4.97% 8.00% -2.14% 4.27% -
ROE 7.03% 5.97% 16.26% 23.77% 11.53% -4.18% 9.35% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 127.91 183.92 580.20 483.94 240.01 319.09 381.66 -16.64%
EPS 5.65 4.53 9.01 23.77 19.25 -6.84 16.28 -16.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.7589 2.00 1.00 1.6693 1.6355 1.741 -12.07%
Adjusted Per Share Value based on latest NOSH - 69,165
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.90 78.88 60.50 50.08 24.85 32.96 38.53 6.07%
EPS 2.42 1.94 3.39 2.46 1.99 -0.71 1.64 6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3449 0.3255 0.2085 0.1035 0.1728 0.1689 0.1758 11.87%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.93 0.62 2.24 1.05 0.56 1.01 1.48 -
P/RPS 0.73 0.34 0.39 0.22 0.23 0.32 0.39 11.00%
P/EPS 16.46 13.69 6.89 4.42 2.91 -14.77 9.09 10.39%
EY 6.08 7.31 14.52 22.64 34.38 -6.77 11.00 -9.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.82 1.12 1.05 0.34 0.62 0.85 5.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 -
Price 0.93 0.48 2.78 1.15 0.51 1.00 1.41 -
P/RPS 0.73 0.26 0.48 0.24 0.21 0.31 0.37 11.98%
P/EPS 16.46 10.60 8.55 4.84 2.65 -14.62 8.66 11.28%
EY 6.08 9.44 11.70 20.67 37.75 -6.84 11.55 -10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.63 1.39 1.15 0.31 0.61 0.81 6.16%

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