[AZRB] QoQ Annualized Quarter 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- -144.31%
YoY- -142.99%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 173,026 160,516 257,915 283,264 291,170 231,368 306,014 -31.64%
PBT 18,946 13,948 -4,117 1,621 20,002 12,088 18,975 -0.10%
Tax -5,380 -4,132 -7,631 -7,693 -6,298 -4,120 -6,068 -7.71%
NP 13,566 9,816 -11,748 -6,072 13,704 7,968 12,907 3.37%
-
NP to SH 13,566 9,816 -11,748 -6,072 13,704 7,968 12,907 3.37%
-
Tax Rate 28.40% 29.62% - 474.58% 31.49% 34.08% 31.98% -
Total Cost 159,460 150,700 269,663 289,336 277,466 223,400 293,107 -33.38%
-
Net Worth 105,159 104,335 106,870 108,889 119,830 120,343 116,309 -6.50%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,357 - - - 5,646 -
Div Payout % - - 0.00% - - - 43.75% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,159 104,335 106,870 108,889 119,830 120,343 116,309 -6.50%
NOSH 66,696 66,684 66,619 66,578 66,524 66,400 65,349 1.37%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 7.84% 6.12% -4.55% -2.14% 4.71% 3.44% 4.22% -
ROE 12.90% 9.41% -10.99% -5.58% 11.44% 6.62% 11.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 259.42 240.71 387.15 425.46 437.69 348.45 468.27 -32.57%
EPS 20.34 14.72 -17.64 -9.12 20.60 12.00 19.75 1.98%
DPS 0.00 0.00 5.04 0.00 0.00 0.00 8.64 -
NAPS 1.5767 1.5646 1.6042 1.6355 1.8013 1.8124 1.7798 -7.76%
Adjusted Per Share Value based on latest NOSH - 66,584
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.31 24.40 39.21 43.07 44.27 35.18 46.52 -31.63%
EPS 2.06 1.49 -1.79 -0.92 2.08 1.21 1.96 3.37%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.86 -
NAPS 0.1599 0.1586 0.1625 0.1656 0.1822 0.183 0.1768 -6.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.63 0.59 0.87 1.01 1.16 1.44 1.39 -
P/RPS 0.24 0.25 0.22 0.24 0.27 0.41 0.30 -13.83%
P/EPS 3.10 4.01 -4.93 -11.07 5.63 12.00 7.04 -42.14%
EY 32.29 24.95 -20.27 -9.03 17.76 8.33 14.21 72.92%
DY 0.00 0.00 5.79 0.00 0.00 0.00 6.22 -
P/NAPS 0.40 0.38 0.54 0.62 0.64 0.79 0.78 -35.95%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 26/02/04 -
Price 0.55 0.57 0.70 1.00 1.02 1.15 1.49 -
P/RPS 0.21 0.24 0.18 0.24 0.23 0.33 0.32 -24.50%
P/EPS 2.70 3.87 -3.97 -10.96 4.95 9.58 7.54 -49.60%
EY 36.98 25.82 -25.19 -9.12 20.20 10.43 13.26 98.25%
DY 0.00 0.00 7.20 0.00 0.00 0.00 5.80 -
P/NAPS 0.35 0.36 0.44 0.61 0.57 0.63 0.84 -44.24%

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