[AZRB] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 36.93%
YoY- -410.89%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 135,840 119,802 88,986 45,467 57,680 102,105 73,550 10.76%
PBT 6,913 9,130 8,175 -5,333 3,615 5,754 6,778 0.32%
Tax -2,501 -772 -2,300 -1,861 -1,301 -1,794 -2,633 -0.85%
NP 4,412 8,358 5,875 -7,194 2,314 3,960 4,145 1.04%
-
NP to SH 4,434 8,300 5,885 -7,194 2,314 3,960 4,145 1.12%
-
Tax Rate 36.18% 8.46% 28.13% - 35.99% 31.18% 38.85% -
Total Cost 131,428 111,444 83,111 52,661 55,366 98,145 69,405 11.22%
-
Net Worth 134,890 133,361 66,679 100,661 64,953 86,830 80,980 8.87%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 10,001 3,355 5,612 4,688 3,239 -
Div Payout % - - 169.96% 0.00% 242.52% 118.41% 78.15% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 134,890 133,361 66,679 100,661 64,953 86,830 80,980 8.87%
NOSH 134,890 66,680 66,679 66,579 64,953 43,415 29,992 28.46%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 3.25% 6.98% 6.60% -15.82% 4.01% 3.88% 5.64% -
ROE 3.29% 6.22% 8.83% -7.15% 3.56% 4.56% 5.12% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 100.70 179.66 133.45 68.29 88.80 235.18 245.23 -13.78%
EPS 1.82 6.22 8.82 -10.80 3.54 6.20 13.82 -28.66%
DPS 0.00 0.00 15.00 5.04 8.64 10.80 10.80 -
NAPS 1.00 2.00 1.00 1.5119 1.00 2.00 2.70 -15.25%
Adjusted Per Share Value based on latest NOSH - 66,579
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 21.08 18.59 13.81 7.05 8.95 15.84 11.41 10.76%
EPS 0.69 1.29 0.91 -1.12 0.36 0.61 0.64 1.26%
DPS 0.00 0.00 1.55 0.52 0.87 0.73 0.50 -
NAPS 0.2093 0.2069 0.1035 0.1562 0.1008 0.1347 0.1256 8.87%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 3.24 1.11 0.58 0.87 1.39 1.55 1.96 -
P/RPS 3.22 0.62 0.43 1.27 1.57 0.66 0.80 26.10%
P/EPS 98.57 8.92 6.57 -8.05 39.02 16.99 14.18 38.12%
EY 1.01 11.21 15.22 -12.42 2.56 5.88 7.05 -27.65%
DY 0.00 0.00 25.86 5.79 6.22 6.97 5.51 -
P/NAPS 3.24 0.56 0.58 0.58 1.39 0.78 0.73 28.18%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 24/02/06 28/02/05 26/02/04 24/02/03 26/02/02 -
Price 1.24 1.29 0.74 0.70 1.49 1.48 2.11 -
P/RPS 1.23 0.72 0.55 1.03 1.68 0.63 0.86 6.14%
P/EPS 37.72 10.36 8.38 -6.48 41.82 16.23 15.27 16.25%
EY 2.65 9.65 11.93 -15.44 2.39 6.16 6.55 -13.99%
DY 0.00 0.00 20.27 7.20 5.80 7.30 5.12 -
P/NAPS 1.24 0.65 0.74 0.46 1.49 0.74 0.78 8.02%

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