[AZRB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.24%
YoY- 382.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 407,546 399,404 249,125 213,518 173,026 160,516 257,915 35.77%
PBT 36,708 42,356 28,118 26,358 18,946 13,948 -4,117 -
Tax -15,238 -19,908 -9,249 -9,266 -5,380 -4,132 -7,631 58.77%
NP 21,470 22,448 18,869 17,092 13,566 9,816 -11,748 -
-
NP to SH 21,100 21,612 18,899 17,125 13,566 9,816 -11,748 -
-
Tax Rate 41.51% 47.00% 32.89% 35.15% 28.40% 29.62% - -
Total Cost 386,076 376,956 230,256 196,426 159,460 150,700 269,663 27.11%
-
Net Worth 66,729 126,743 120,957 111,379 105,159 104,335 106,870 -27.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,006 - - - 3,357 -
Div Payout % - - 52.95% - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 66,729 126,743 120,957 111,379 105,159 104,335 106,870 -27.00%
NOSH 66,729 66,703 66,709 66,722 66,696 66,684 66,619 0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.27% 5.62% 7.57% 8.00% 7.84% 6.12% -4.55% -
ROE 31.62% 17.05% 15.62% 15.38% 12.90% 9.41% -10.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 610.74 598.77 373.45 320.01 259.42 240.71 387.15 35.62%
EPS 31.62 32.40 28.33 25.67 20.34 14.72 -17.64 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 5.04 -
NAPS 1.00 1.9001 1.8132 1.6693 1.5767 1.5646 1.6042 -27.09%
Adjusted Per Share Value based on latest NOSH - 66,677
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 61.96 60.72 37.88 32.46 26.31 24.40 39.21 35.78%
EPS 3.21 3.29 2.87 2.60 2.06 1.49 -1.79 -
DPS 0.00 0.00 1.52 0.00 0.00 0.00 0.51 -
NAPS 0.1015 0.1927 0.1839 0.1693 0.1599 0.1586 0.1625 -26.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 0.93 0.58 0.56 0.63 0.59 0.87 -
P/RPS 0.18 0.16 0.16 0.17 0.24 0.25 0.22 -12.55%
P/EPS 3.45 2.87 2.05 2.18 3.10 4.01 -4.93 -
EY 29.01 34.84 48.85 45.83 32.29 24.95 -20.27 -
DY 0.00 0.00 25.86 0.00 0.00 0.00 5.79 -
P/NAPS 1.09 0.49 0.32 0.34 0.40 0.38 0.54 59.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 -
Price 1.04 1.03 0.74 0.51 0.55 0.57 0.70 -
P/RPS 0.17 0.17 0.20 0.16 0.21 0.24 0.18 -3.74%
P/EPS 3.29 3.18 2.61 1.99 2.70 3.87 -3.97 -
EY 30.40 31.46 38.28 50.33 36.98 25.82 -25.19 -
DY 0.00 0.00 20.27 0.00 0.00 0.00 7.20 -
P/NAPS 1.04 0.54 0.41 0.31 0.35 0.36 0.44 77.72%

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