[AZRB] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -71.41%
YoY- 120.17%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 110,104 159,868 123,568 99,851 40,129 57,842 85,489 4.30%
PBT 6,672 4,874 9,208 10,589 3,487 3,022 5,524 3.19%
Tax -2,907 -2,121 -3,357 -4,977 -1,033 -1,030 -1,664 9.73%
NP 3,765 2,753 5,851 5,612 2,454 1,992 3,860 -0.41%
-
NP to SH 3,696 2,430 5,483 5,403 2,454 1,992 3,860 -0.72%
-
Tax Rate 43.57% 43.52% 36.46% 47.00% 29.62% 34.08% 30.12% -
Total Cost 106,339 157,115 117,717 94,239 37,675 55,850 81,629 4.50%
-
Net Worth 214,754 209,780 141,582 126,743 104,335 120,343 114,485 11.04%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 214,754 209,780 141,582 126,743 104,335 120,343 114,485 11.04%
NOSH 275,820 276,136 66,784 66,703 66,684 66,400 46,282 34.61%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 3.42% 1.72% 4.74% 5.62% 6.12% 3.44% 4.52% -
ROE 1.72% 1.16% 3.87% 4.26% 2.35% 1.66% 3.37% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 39.92 57.89 185.03 149.69 60.18 87.11 184.71 -22.51%
EPS 1.34 0.88 8.21 8.10 3.68 3.00 8.34 -26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7786 0.7597 2.12 1.9001 1.5646 1.8124 2.4736 -17.50%
Adjusted Per Share Value based on latest NOSH - 66,703
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 17.08 24.80 19.17 15.49 6.23 8.97 13.26 4.30%
EPS 0.57 0.38 0.85 0.84 0.38 0.31 0.60 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3332 0.3255 0.2197 0.1966 0.1619 0.1867 0.1776 11.04%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.53 1.11 1.27 0.93 0.59 1.44 1.45 -
P/RPS 1.33 1.92 0.69 0.62 0.98 1.65 0.79 9.06%
P/EPS 39.55 126.14 15.47 11.48 16.03 48.00 17.39 14.66%
EY 2.53 0.79 6.46 8.71 6.24 2.08 5.75 -12.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.46 0.60 0.49 0.38 0.79 0.59 2.39%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 25/05/07 25/05/06 24/05/05 19/05/04 29/05/03 -
Price 0.80 0.87 1.44 1.03 0.57 1.15 1.55 -
P/RPS 2.00 1.50 0.78 0.69 0.95 1.32 0.84 15.54%
P/EPS 59.70 98.86 17.54 12.72 15.49 38.33 18.59 21.44%
EY 1.68 1.01 5.70 7.86 6.46 2.61 5.38 -17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.15 0.68 0.54 0.36 0.63 0.63 8.53%

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