[AZRB] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -87.5%
YoY- -69.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 229,215 166,155 129,756 160,637 142,258 51,994 104,296 14.01%
PBT 8,398 6,949 12,030 6,936 5,900 -83,364 8,472 -0.14%
Tax -3,381 -3,988 -11,632 -6,280 -2,707 -103 -3,035 1.81%
NP 5,017 2,961 398 656 3,193 -83,467 5,437 -1.33%
-
NP to SH 5,441 3,529 339 829 2,743 -83,407 5,074 1.17%
-
Tax Rate 40.26% 57.39% 96.69% 90.54% 45.88% - 35.82% -
Total Cost 224,198 163,194 129,358 159,981 139,065 135,461 98,859 14.61%
-
Net Worth 338,401 277,889 217,184 208,734 192,054 178,868 228,108 6.79%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - 9,704 -
Div Payout % - - - - - - 191.26% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 338,401 277,889 217,184 208,734 192,054 178,868 228,108 6.79%
NOSH 481,504 407,462 279,444 278,313 277,735 276,586 277,267 9.63%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.19% 1.78% 0.31% 0.41% 2.24% -160.53% 5.21% -
ROE 1.61% 1.27% 0.16% 0.40% 1.43% -46.63% 2.22% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 47.60 40.78 46.43 57.72 51.22 18.80 37.62 3.99%
EPS 1.13 0.87 0.12 0.30 0.99 -30.15 1.83 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.7028 0.682 0.7772 0.75 0.6915 0.6467 0.8227 -2.58%
Adjusted Per Share Value based on latest NOSH - 278,313
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.85 25.26 19.73 24.42 21.63 7.90 15.86 14.01%
EPS 0.83 0.54 0.05 0.13 0.42 -12.68 0.77 1.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
NAPS 0.5145 0.4225 0.3302 0.3174 0.292 0.2719 0.3468 6.79%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.635 0.675 0.915 0.68 0.67 1.10 0.89 -
P/RPS 1.33 1.66 1.97 1.18 1.31 5.85 2.37 -9.17%
P/EPS 56.19 77.94 754.25 228.29 67.84 -3.65 48.63 2.43%
EY 1.78 1.28 0.13 0.44 1.47 -27.41 2.06 -2.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.93 -
P/NAPS 0.90 0.99 1.18 0.91 0.97 1.70 1.08 -2.99%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 25/02/10 -
Price 0.59 0.71 0.835 0.72 1.00 1.01 0.87 -
P/RPS 1.24 1.74 1.80 1.25 1.95 5.37 2.31 -9.84%
P/EPS 52.21 81.98 688.31 241.72 101.25 -3.35 47.54 1.57%
EY 1.92 1.22 0.15 0.41 0.99 -29.86 2.10 -1.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.02 -
P/NAPS 0.84 1.04 1.07 0.96 1.45 1.56 1.06 -3.80%

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