[AZRB] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 183.55%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 249,125 213,518 173,026 160,516 257,915 283,264 291,170 -9.84%
PBT 28,118 26,358 18,946 13,948 -4,117 1,621 20,002 25.41%
Tax -9,249 -9,266 -5,380 -4,132 -7,631 -7,693 -6,298 29.10%
NP 18,869 17,092 13,566 9,816 -11,748 -6,072 13,704 23.69%
-
NP to SH 18,899 17,125 13,566 9,816 -11,748 -6,072 13,704 23.82%
-
Tax Rate 32.89% 35.15% 28.40% 29.62% - 474.58% 31.49% -
Total Cost 230,256 196,426 159,460 150,700 269,663 289,336 277,466 -11.66%
-
Net Worth 120,957 111,379 105,159 104,335 106,870 108,889 119,830 0.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,006 - - - 3,357 - - -
Div Payout % 52.95% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 120,957 111,379 105,159 104,335 106,870 108,889 119,830 0.62%
NOSH 66,709 66,722 66,696 66,684 66,619 66,578 66,524 0.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.57% 8.00% 7.84% 6.12% -4.55% -2.14% 4.71% -
ROE 15.62% 15.38% 12.90% 9.41% -10.99% -5.58% 11.44% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 373.45 320.01 259.42 240.71 387.15 425.46 437.69 -10.01%
EPS 28.33 25.67 20.34 14.72 -17.64 -9.12 20.60 23.59%
DPS 15.00 0.00 0.00 0.00 5.04 0.00 0.00 -
NAPS 1.8132 1.6693 1.5767 1.5646 1.6042 1.6355 1.8013 0.43%
Adjusted Per Share Value based on latest NOSH - 66,684
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.88 32.46 26.31 24.40 39.21 43.07 44.27 -9.84%
EPS 2.87 2.60 2.06 1.49 -1.79 -0.92 2.08 23.86%
DPS 1.52 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.1839 0.1693 0.1599 0.1586 0.1625 0.1656 0.1822 0.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.58 0.56 0.63 0.59 0.87 1.01 1.16 -
P/RPS 0.16 0.17 0.24 0.25 0.22 0.24 0.27 -29.38%
P/EPS 2.05 2.18 3.10 4.01 -4.93 -11.07 5.63 -48.91%
EY 48.85 45.83 32.29 24.95 -20.27 -9.03 17.76 95.95%
DY 25.86 0.00 0.00 0.00 5.79 0.00 0.00 -
P/NAPS 0.32 0.34 0.40 0.38 0.54 0.62 0.64 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 -
Price 0.74 0.51 0.55 0.57 0.70 1.00 1.02 -
P/RPS 0.20 0.16 0.21 0.24 0.18 0.24 0.23 -8.87%
P/EPS 2.61 1.99 2.70 3.87 -3.97 -10.96 4.95 -34.65%
EY 38.28 50.33 36.98 25.82 -25.19 -9.12 20.20 52.95%
DY 20.27 0.00 0.00 0.00 7.20 0.00 0.00 -
P/NAPS 0.41 0.31 0.35 0.36 0.44 0.61 0.57 -19.67%

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