[AZRB] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 76.13%
YoY- -28.06%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 810,836 846,981 851,634 842,712 723,152 1,466,287 1,113,833 -19.06%
PBT 51,532 -54,942 -62,634 -36,712 -178,188 -74,108 -106,764 -
Tax -15,124 -19,904 -7,862 -11,410 -12,136 -34,099 -9,531 36.00%
NP 36,408 -74,846 -70,497 -48,122 -190,324 -108,207 -116,296 -
-
NP to SH 24,880 -68,812 -64,249 -42,844 -179,452 -95,300 -110,458 -
-
Tax Rate 29.35% - - - - - - -
Total Cost 774,428 921,827 922,131 890,834 913,476 1,574,494 1,230,129 -26.52%
-
Net Worth 293,068 288,658 316,992 340,915 322,973 358,858 340,915 -9.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 293,068 288,658 316,992 340,915 322,973 358,858 340,915 -9.58%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.49% -8.84% -8.28% -5.71% -26.32% -7.38% -10.44% -
ROE 8.49% -23.84% -20.27% -12.57% -55.56% -26.56% -32.40% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 135.57 143.78 142.39 140.90 120.91 245.16 186.23 -19.06%
EPS 4.16 -11.51 -10.75 -7.16 -30.00 -15.93 -18.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.53 0.57 0.54 0.60 0.57 -9.58%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 123.28 128.77 129.48 128.12 109.94 222.93 169.34 -19.05%
EPS 3.78 -10.46 -9.77 -6.51 -27.28 -14.49 -16.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4456 0.4389 0.4819 0.5183 0.491 0.5456 0.5183 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.24 0.285 0.305 0.21 0.20 0.16 -
P/RPS 0.18 0.17 0.20 0.22 0.17 0.08 0.09 58.67%
P/EPS 6.01 -2.05 -2.65 -4.26 -0.70 -1.26 -0.87 -
EY 16.64 -48.67 -37.69 -23.49 -142.88 -79.67 -115.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.54 0.54 0.39 0.33 0.28 49.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 28/05/21 25/02/21 30/11/20 27/08/20 29/06/20 -
Price 0.23 0.25 0.27 0.245 0.23 0.245 0.205 -
P/RPS 0.17 0.17 0.19 0.17 0.19 0.10 0.11 33.63%
P/EPS 5.53 -2.14 -2.51 -3.42 -0.77 -1.54 -1.11 -
EY 18.09 -46.72 -39.79 -29.24 -130.45 -65.04 -90.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.51 0.43 0.43 0.41 0.36 19.43%

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