[AZRB] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -54.01%
YoY- 137.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 259,226 294,753 270,854 177,135 171,048 195,607 174,014 5.45%
PBT -96,434 18,751 30,808 5,897 3,508 2,194 11,546 -
Tax -5,976 -9,728 -24,288 -2,241 -2,013 -1,014 -4,995 2.41%
NP -102,410 9,023 6,520 3,656 1,495 1,180 6,551 -
-
NP to SH -98,201 10,031 8,522 4,429 1,862 1,175 6,631 -
-
Tax Rate - 51.88% 78.84% 38.00% 57.38% 46.22% 43.26% -
Total Cost 361,636 285,730 264,334 173,479 169,553 194,427 167,463 10.80%
-
Net Worth 340,915 455,483 356,422 336,796 262,154 214,661 207,253 6.85%
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 9,684 - - - - -
Div Payout % - - 113.64% - - - - -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 340,915 455,483 356,422 336,796 262,154 214,661 207,253 6.85%
NOSH 598,098 531,548 484,204 481,413 387,916 279,761 277,447 10.77%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -39.51% 3.06% 2.41% 2.06% 0.87% 0.60% 3.76% -
ROE -28.81% 2.20% 2.39% 1.32% 0.71% 0.55% 3.20% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.34 55.45 55.94 36.79 44.09 69.92 62.72 -4.80%
EPS -16.42 1.89 1.76 0.92 0.48 0.42 2.39 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.8569 0.7361 0.6996 0.6758 0.7673 0.747 -3.53%
Adjusted Per Share Value based on latest NOSH - 481,413
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 39.41 44.81 41.18 26.93 26.01 29.74 26.46 5.45%
EPS -14.93 1.53 1.30 0.67 0.28 0.18 1.01 -
DPS 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
NAPS 0.5183 0.6925 0.5419 0.5121 0.3986 0.3264 0.3151 6.85%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.16 1.13 0.635 0.63 0.76 0.93 0.68 -
P/RPS 0.37 2.04 1.14 1.71 1.72 1.33 1.08 -13.30%
P/EPS -0.97 59.88 36.08 68.48 158.33 221.43 28.45 -
EY -102.62 1.67 2.77 1.46 0.63 0.45 3.51 -
DY 0.00 0.00 3.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 1.32 0.86 0.90 1.12 1.21 0.91 -14.53%
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/20 29/11/17 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 -
Price 0.205 1.05 0.62 0.645 0.71 0.95 0.67 -
P/RPS 0.47 1.89 1.11 1.75 1.61 1.36 1.07 -10.38%
P/EPS -1.25 55.64 35.23 70.11 147.92 226.19 28.03 -
EY -80.09 1.80 2.84 1.43 0.68 0.44 3.57 -
DY 0.00 0.00 3.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 1.23 0.84 0.92 1.05 1.24 0.90 -11.49%

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