[AZRB] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -4.74%
YoY- 18.9%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 81,915 182,934 115,625 103,921 46,385 87,743 91,606 -1.84%
PBT 9,095 9,168 11,175 7,765 5,986 6,979 3,770 15.79%
Tax -2,588 -4,318 -3,695 -2,642 -1,657 -2,119 -1,229 13.20%
NP 6,507 4,850 7,480 5,123 4,329 4,860 2,541 16.95%
-
NP to SH 6,359 4,721 7,331 5,147 4,329 4,860 2,541 16.50%
-
Tax Rate 28.46% 47.10% 33.06% 34.02% 27.68% 30.36% 32.60% -
Total Cost 75,408 178,084 108,145 98,798 42,056 82,883 89,065 -2.73%
-
Net Worth 216,206 204,549 141,714 69,554 105,170 119,758 112,295 11.52%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 216,206 204,549 141,714 69,554 105,170 119,758 112,295 11.52%
NOSH 276,478 276,081 66,827 69,554 66,702 66,484 46,368 34.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.94% 2.65% 6.47% 4.93% 9.33% 5.54% 2.77% -
ROE 2.94% 2.31% 5.17% 7.40% 4.12% 4.06% 2.26% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 29.63 66.26 173.02 149.41 69.54 131.98 197.56 -27.08%
EPS 2.30 1.71 10.97 7.72 6.49 7.31 5.48 -13.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.782 0.7409 2.1206 1.00 1.5767 1.8013 2.4218 -17.15%
Adjusted Per Share Value based on latest NOSH - 69,554
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 12.45 27.81 17.58 15.80 7.05 13.34 13.93 -1.85%
EPS 0.97 0.72 1.11 0.78 0.66 0.74 0.39 16.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3287 0.311 0.2155 0.1057 0.1599 0.1821 0.1707 11.52%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.75 1.66 1.09 0.63 1.16 1.76 -
P/RPS 2.53 1.13 0.96 0.73 0.91 0.88 0.89 19.00%
P/EPS 32.61 43.86 15.13 14.73 9.71 15.87 32.12 0.25%
EY 3.07 2.28 6.61 6.79 10.30 6.30 3.11 -0.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 0.78 1.09 0.40 0.64 0.73 4.66%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 29/08/08 29/08/07 28/08/06 26/08/05 18/08/04 28/08/03 -
Price 0.90 0.72 2.01 1.04 0.55 1.02 1.46 -
P/RPS 3.04 1.09 1.16 0.70 0.79 0.77 0.74 26.52%
P/EPS 39.13 42.11 18.32 14.05 8.47 13.95 26.64 6.61%
EY 2.56 2.38 5.46 7.12 11.80 7.17 3.75 -6.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 0.95 1.04 0.35 0.57 0.60 11.44%

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