[AZRB] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 71.99%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 160,516 257,915 283,264 291,170 231,368 306,014 331,114 -38.26%
PBT 13,948 -4,117 1,621 20,002 12,088 18,975 20,480 -22.57%
Tax -4,132 -7,631 -7,693 -6,298 -4,120 -6,068 -6,356 -24.93%
NP 9,816 -11,748 -6,072 13,704 7,968 12,907 14,124 -21.52%
-
NP to SH 9,816 -11,748 -6,072 13,704 7,968 12,907 14,124 -21.52%
-
Tax Rate 29.62% - 474.58% 31.49% 34.08% 31.98% 31.04% -
Total Cost 150,700 269,663 289,336 277,466 223,400 293,107 316,990 -39.05%
-
Net Worth 104,335 106,870 108,889 119,830 120,343 116,309 113,282 -5.33%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 3,357 - - - 5,646 - -
Div Payout % - 0.00% - - - 43.75% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 104,335 106,870 108,889 119,830 120,343 116,309 113,282 -5.33%
NOSH 66,684 66,619 66,578 66,524 66,400 65,349 65,067 1.64%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.12% -4.55% -2.14% 4.71% 3.44% 4.22% 4.27% -
ROE 9.41% -10.99% -5.58% 11.44% 6.62% 11.10% 12.47% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 240.71 387.15 425.46 437.69 348.45 468.27 508.88 -39.26%
EPS 14.72 -17.64 -9.12 20.60 12.00 19.75 21.71 -22.80%
DPS 0.00 5.04 0.00 0.00 0.00 8.64 0.00 -
NAPS 1.5646 1.6042 1.6355 1.8013 1.8124 1.7798 1.741 -6.86%
Adjusted Per Share Value based on latest NOSH - 66,484
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.40 39.21 43.07 44.27 35.18 46.52 50.34 -38.26%
EPS 1.49 -1.79 -0.92 2.08 1.21 1.96 2.15 -21.66%
DPS 0.00 0.51 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.1586 0.1625 0.1656 0.1822 0.183 0.1768 0.1722 -5.33%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.59 0.87 1.01 1.16 1.44 1.39 1.48 -
P/RPS 0.25 0.22 0.24 0.27 0.41 0.30 0.29 -9.41%
P/EPS 4.01 -4.93 -11.07 5.63 12.00 7.04 6.82 -29.79%
EY 24.95 -20.27 -9.03 17.76 8.33 14.21 14.67 42.43%
DY 0.00 5.79 0.00 0.00 0.00 6.22 0.00 -
P/NAPS 0.38 0.54 0.62 0.64 0.79 0.78 0.85 -41.50%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 26/02/04 19/11/03 -
Price 0.57 0.70 1.00 1.02 1.15 1.49 1.41 -
P/RPS 0.24 0.18 0.24 0.23 0.33 0.32 0.28 -9.75%
P/EPS 3.87 -3.97 -10.96 4.95 9.58 7.54 6.50 -29.20%
EY 25.82 -25.19 -9.12 20.20 10.43 13.26 15.39 41.14%
DY 0.00 7.20 0.00 0.00 0.00 5.80 0.00 -
P/NAPS 0.36 0.44 0.61 0.57 0.63 0.84 0.81 -41.73%

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