[AZRB] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 47.14%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 440,416 662,677 677,926 685,604 639,472 525,771 519,908 -10.46%
PBT 26,688 29,043 30,716 28,084 19,496 42,129 46,954 -31.35%
Tax -11,628 -12,597 -13,170 -12,878 -8,484 -14,991 -16,653 -21.27%
NP 15,060 16,446 17,545 15,206 11,012 27,138 30,301 -37.22%
-
NP to SH 14,784 15,728 16,697 14,302 9,720 26,295 29,148 -36.37%
-
Tax Rate 43.57% 43.37% 42.88% 45.86% 43.52% 35.58% 35.47% -
Total Cost 425,356 646,231 660,381 670,398 628,460 498,633 489,606 -8.94%
-
Net Worth 214,754 211,190 209,794 204,562 209,780 155,040 134,413 36.62%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 8,290 - - - 6,743 - -
Div Payout % - 52.71% - - - 25.64% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 214,754 211,190 209,794 204,562 209,780 155,040 134,413 36.62%
NOSH 275,820 276,354 276,445 276,100 276,136 134,864 67,938 154.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.42% 2.48% 2.59% 2.22% 1.72% 5.16% 5.83% -
ROE 6.88% 7.45% 7.96% 6.99% 4.63% 16.96% 21.69% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 159.67 239.79 245.23 248.32 231.58 389.85 773.60 -65.04%
EPS 5.36 5.69 6.04 5.18 3.52 10.80 12.01 -41.57%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.7786 0.7642 0.7589 0.7409 0.7597 1.1496 2.00 -46.65%
Adjusted Per Share Value based on latest NOSH - 276,081
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 66.96 100.75 103.07 104.24 97.22 79.94 79.04 -10.45%
EPS 2.25 2.39 2.54 2.17 1.48 4.00 4.43 -36.31%
DPS 0.00 1.26 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.3265 0.3211 0.319 0.311 0.3189 0.2357 0.2044 36.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.53 0.46 0.62 0.75 1.11 3.24 2.24 -
P/RPS 0.33 0.19 0.25 0.30 0.48 0.83 0.29 8.98%
P/EPS 9.89 8.08 10.26 14.48 31.53 16.62 5.16 54.23%
EY 10.11 12.37 9.74 6.91 3.17 6.02 19.36 -35.12%
DY 0.00 6.52 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.68 0.60 0.82 1.01 1.46 2.82 1.12 -28.27%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 0.80 0.56 0.48 0.72 0.87 1.24 2.78 -
P/RPS 0.50 0.23 0.20 0.29 0.38 0.32 0.36 24.45%
P/EPS 14.93 9.84 7.95 13.90 24.72 6.36 6.41 75.62%
EY 6.70 10.16 12.58 7.19 4.05 15.72 15.60 -43.04%
DY 0.00 5.36 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 1.03 0.73 0.63 0.97 1.15 1.08 1.39 -18.09%

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