[AZRB] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.93%
YoY- -202.24%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 562,070 466,316 308,847 240,201 278,367 449,436 263,626 13.43%
PBT 37,795 34,985 35,045 -3,652 16,474 21,268 17,599 13.57%
Tax -13,755 -10,356 -13,178 -7,634 -5,435 -6,638 -5,898 15.14%
NP 24,040 24,629 21,867 -11,286 11,039 14,630 11,701 12.73%
-
NP to SH 23,242 24,234 21,678 -11,286 11,039 14,630 11,701 12.10%
-
Tax Rate 36.39% 29.60% 37.60% - 32.99% 31.21% 33.51% -
Total Cost 538,030 441,687 286,980 251,487 267,328 434,806 251,925 13.46%
-
Net Worth 209,780 133,568 126,743 104,335 120,343 92,565 60,022 23.16%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - 10,001 3,355 5,612 4,688 3,239 -
Div Payout % - - 46.14% 0.00% 50.84% 32.05% 27.68% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 209,780 133,568 126,743 104,335 120,343 92,565 60,022 23.16%
NOSH 276,136 66,784 66,703 66,684 66,400 46,282 30,011 44.70%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 4.28% 5.28% 7.08% -4.70% 3.97% 3.26% 4.44% -
ROE 11.08% 18.14% 17.10% -10.82% 9.17% 15.80% 19.49% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 203.55 698.24 463.01 360.20 419.23 971.06 878.42 -21.61%
EPS 8.42 36.29 32.50 -16.92 16.63 31.61 38.99 -22.52%
DPS 0.00 0.00 15.00 5.04 8.45 10.13 10.80 -
NAPS 0.7597 2.00 1.9001 1.5646 1.8124 2.00 2.00 -14.88%
Adjusted Per Share Value based on latest NOSH - 66,684
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 85.45 70.90 46.96 36.52 42.32 68.33 40.08 13.43%
EPS 3.53 3.68 3.30 -1.72 1.68 2.22 1.78 12.07%
DPS 0.00 0.00 1.52 0.51 0.85 0.71 0.49 -
NAPS 0.3189 0.2031 0.1927 0.1586 0.183 0.1407 0.0913 23.15%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.11 1.27 0.93 0.59 1.44 1.45 2.15 -
P/RPS 0.55 0.18 0.20 0.16 0.34 0.15 0.24 14.80%
P/EPS 13.19 3.50 2.86 -3.49 8.66 4.59 5.51 15.64%
EY 7.58 28.57 34.95 -28.69 11.55 21.80 18.13 -13.51%
DY 0.00 0.00 16.13 8.54 5.87 6.99 5.02 -
P/NAPS 1.46 0.64 0.49 0.38 0.79 0.73 1.08 5.14%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 25/05/07 25/05/06 24/05/05 19/05/04 29/05/03 28/05/02 -
Price 0.87 1.44 1.03 0.57 1.15 1.55 2.30 -
P/RPS 0.43 0.21 0.22 0.16 0.27 0.16 0.26 8.73%
P/EPS 10.34 3.97 3.17 -3.37 6.92 4.90 5.90 9.79%
EY 9.67 25.20 31.55 -29.69 14.46 20.39 16.95 -8.92%
DY 0.00 0.00 14.56 8.84 7.35 6.54 4.70 -
P/NAPS 1.15 0.72 0.54 0.36 0.63 0.78 1.15 0.00%

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