[AZRB] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -124.94%
YoY- 62.61%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Revenue 270,353 256,267 623,616 638,726 1,299,472 782,418 844,275 -14.07%
PBT 85,417 -56,564 -13,865 -46,976 -124,559 47,247 45,412 8.78%
Tax -6,771 -10,951 -8,472 -5,897 -11,120 -17,674 -29,247 -17.71%
NP 78,646 -67,515 -22,337 -52,873 -135,679 29,573 16,165 23.47%
-
NP to SH 84,974 -63,747 -21,547 -48,187 -128,868 31,985 18,933 22.15%
-
Tax Rate 7.93% - - - - 37.41% 64.40% -
Total Cost 191,707 323,782 645,953 691,599 1,435,151 752,845 828,110 -17.71%
-
Net Worth 171,012 161,486 269,144 316,992 340,915 455,483 355,525 -9.29%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Div - - - - - - 9,659 -
Div Payout % - - - - - - 51.02% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Net Worth 171,012 161,486 269,144 316,992 340,915 455,483 355,525 -9.29%
NOSH 657,741 598,098 598,098 598,098 598,098 531,548 482,984 4.20%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
NP Margin 29.09% -26.35% -3.58% -8.28% -10.44% 3.78% 1.91% -
ROE 49.69% -39.48% -8.01% -15.20% -37.80% 7.02% 5.33% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 41.10 42.85 104.27 106.79 217.27 147.20 174.80 -17.54%
EPS 13.42 -10.66 -3.60 -8.06 -21.55 6.24 3.92 17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.26 0.27 0.45 0.53 0.57 0.8569 0.7361 -12.94%
Adjusted Per Share Value based on latest NOSH - 598,098
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
RPS 41.10 38.96 94.81 97.11 197.57 118.96 128.36 -14.08%
EPS 12.92 -9.69 -3.28 -7.33 -19.59 4.86 2.88 22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
NAPS 0.26 0.2455 0.4092 0.4819 0.5183 0.6925 0.5405 -9.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 -
Price 0.215 0.125 0.215 0.285 0.16 1.13 0.635 -
P/RPS 0.52 0.29 0.21 0.27 0.07 0.77 0.36 5.02%
P/EPS 1.66 -1.17 -5.97 -3.54 -0.74 18.78 16.20 -26.18%
EY 60.09 -85.27 -16.76 -28.27 -134.66 5.33 6.17 35.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.15 -
P/NAPS 0.83 0.46 0.48 0.54 0.28 1.32 0.86 -0.47%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 CAGR
Date 30/05/24 31/05/23 27/05/22 28/05/21 29/06/20 29/11/17 29/11/16 -
Price 0.245 0.14 0.205 0.27 0.205 1.05 0.62 -
P/RPS 0.60 0.33 0.20 0.25 0.09 0.71 0.35 7.44%
P/EPS 1.90 -1.31 -5.69 -3.35 -0.95 17.45 15.82 -24.60%
EY 52.73 -76.13 -17.57 -29.84 -105.10 5.73 6.32 32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.23 -
P/NAPS 0.94 0.52 0.46 0.51 0.36 1.23 0.84 1.51%

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