[AZRB] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 136.16%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 722,489 831,488 884,688 810,836 846,981 851,634 842,712 -9.77%
PBT -49,529 -18,486 6,414 51,532 -54,942 -62,634 -36,712 22.16%
Tax -11,686 -11,296 -13,570 -15,124 -19,904 -7,862 -11,410 1.61%
NP -61,215 -29,782 -7,156 36,408 -74,846 -70,497 -48,122 17.45%
-
NP to SH -58,146 -28,729 -10,432 24,880 -68,812 -64,249 -42,844 22.64%
-
Tax Rate - - 211.57% 29.35% - - - -
Total Cost 783,704 861,270 891,844 774,428 921,827 922,131 890,834 -8.20%
-
Net Worth 233,258 269,144 287,087 293,068 288,658 316,992 340,915 -22.40%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 233,258 269,144 287,087 293,068 288,658 316,992 340,915 -22.40%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -8.47% -3.58% -0.81% 4.49% -8.84% -8.28% -5.71% -
ROE -24.93% -10.67% -3.63% 8.49% -23.84% -20.27% -12.57% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 120.80 139.02 147.92 135.57 143.78 142.39 140.90 -9.77%
EPS -9.72 -4.80 -1.74 4.16 -11.51 -10.75 -7.16 22.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.45 0.48 0.49 0.49 0.53 0.57 -22.40%
Adjusted Per Share Value based on latest NOSH - 598,098
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 112.09 129.00 137.26 125.80 131.41 132.13 130.75 -9.78%
EPS -9.02 -4.46 -1.62 3.86 -10.68 -9.97 -6.65 22.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3619 0.4176 0.4454 0.4547 0.4478 0.4918 0.5289 -22.40%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.175 0.215 0.225 0.25 0.24 0.285 0.305 -
P/RPS 0.14 0.15 0.15 0.18 0.17 0.20 0.22 -26.07%
P/EPS -1.80 -4.48 -12.90 6.01 -2.05 -2.65 -4.26 -43.78%
EY -55.55 -22.34 -7.75 16.64 -48.67 -37.69 -23.49 77.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.51 0.49 0.54 0.54 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 25/02/22 30/11/21 30/09/21 28/05/21 25/02/21 -
Price 0.175 0.205 0.225 0.23 0.25 0.27 0.245 -
P/RPS 0.14 0.15 0.15 0.17 0.17 0.19 0.17 -12.17%
P/EPS -1.80 -4.27 -12.90 5.53 -2.14 -2.51 -3.42 -34.88%
EY -55.55 -23.43 -7.75 18.09 -46.72 -39.79 -29.24 53.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.47 0.47 0.51 0.51 0.43 3.08%

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