[AZRB] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -116.77%
YoY- -115.39%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 509,732 411,783 205,606 270,127 350,439 409,498 237,523 13.56%
PBT 44,346 35,411 14,435 4,831 21,115 20,070 17,998 16.20%
Tax -13,262 -13,504 -8,795 -7,071 -6,562 -6,917 -5,142 17.09%
NP 31,084 21,907 5,640 -2,240 14,553 13,153 12,856 15.84%
-
NP to SH 30,161 21,739 5,650 -2,240 14,553 13,153 12,856 15.26%
-
Tax Rate 29.91% 38.14% 60.93% 146.37% 31.08% 34.46% 28.57% -
Total Cost 478,648 389,876 199,966 272,367 335,886 396,345 224,667 13.42%
-
Net Worth 134,413 69,165 111,305 108,899 113,327 84,901 60,000 14.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 10,001 3,355 5,612 4,688 3,239 3,239 -
Div Payout % - 46.01% 59.39% 0.00% 32.22% 24.63% 25.20% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 134,413 69,165 111,305 108,899 113,327 84,901 60,000 14.38%
NOSH 67,938 69,165 66,677 66,584 65,093 42,450 30,000 14.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.10% 5.32% 2.74% -0.83% 4.15% 3.21% 5.41% -
ROE 22.44% 31.43% 5.08% -2.06% 12.84% 15.49% 21.43% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 758.46 595.36 308.36 405.69 538.37 964.64 791.74 -0.71%
EPS 44.88 31.43 8.47 -3.36 22.36 30.98 42.85 0.77%
DPS 0.00 14.46 5.04 8.43 7.20 7.63 10.80 -
NAPS 2.00 1.00 1.6693 1.6355 1.741 2.00 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 66,584
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 77.50 62.61 31.26 41.07 53.28 62.26 36.11 13.56%
EPS 4.59 3.31 0.86 -0.34 2.21 2.00 1.95 15.32%
DPS 0.00 1.52 0.51 0.85 0.71 0.49 0.49 -
NAPS 0.2044 0.1052 0.1692 0.1656 0.1723 0.1291 0.0912 14.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.24 1.05 0.56 1.01 1.48 1.50 1.65 -
P/RPS 0.30 0.18 0.18 0.25 0.27 0.16 0.21 6.12%
P/EPS 4.99 3.34 6.61 -30.02 6.62 4.84 3.85 4.41%
EY 20.03 29.93 15.13 -3.33 15.11 20.66 25.97 -4.23%
DY 0.00 13.77 9.00 8.34 4.87 5.09 6.55 -
P/NAPS 1.12 1.05 0.34 0.62 0.85 0.75 0.83 5.11%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 28/11/01 -
Price 2.78 1.15 0.51 1.00 1.41 1.54 1.92 -
P/RPS 0.37 0.19 0.17 0.25 0.26 0.16 0.24 7.47%
P/EPS 6.19 3.66 6.02 -29.73 6.31 4.97 4.48 5.53%
EY 16.14 27.33 16.61 -3.36 15.86 20.12 22.32 -5.25%
DY 0.00 12.57 9.88 8.43 5.11 4.95 5.63 -
P/NAPS 1.39 1.15 0.31 0.61 0.81 0.77 0.96 6.36%

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