[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 158.69%
YoY- 51.75%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 85,489 439,030 336,925 201,045 75,083 238,857 165,307 -35.59%
PBT 5,524 19,630 13,876 10,063 3,886 17,738 10,959 -36.68%
Tax -1,664 -6,194 -4,400 -3,169 -1,221 -5,791 -3,158 -34.78%
NP 3,860 13,436 9,476 6,894 2,665 11,947 7,801 -37.46%
-
NP to SH 3,860 13,436 9,476 6,894 2,665 11,947 7,801 -37.46%
-
Tax Rate 30.12% 31.55% 31.71% 31.49% 31.42% 32.65% 28.82% -
Total Cost 81,629 425,594 327,449 194,151 72,418 226,910 157,506 -35.50%
-
Net Worth 114,485 79,037 91,506 84,234 83,095 81,006 77,055 30.23%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 4,688 - - - 3,240 - -
Div Payout % - 34.89% - - - 27.12% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 114,485 79,037 91,506 84,234 83,095 81,006 77,055 30.23%
NOSH 46,282 43,410 42,474 30,000 30,011 30,002 30,003 33.54%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.52% 3.06% 2.81% 3.43% 3.55% 5.00% 4.72% -
ROE 3.37% 17.00% 10.36% 8.18% 3.21% 14.75% 10.12% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 184.71 1,011.35 793.25 670.15 250.18 796.12 550.95 -51.77%
EPS 8.34 22.14 22.31 22.98 8.88 39.82 26.00 -53.17%
DPS 0.00 10.80 0.00 0.00 0.00 10.80 0.00 -
NAPS 2.4736 1.8207 2.1544 2.8078 2.7688 2.70 2.5682 -2.47%
Adjusted Per Share Value based on latest NOSH - 29,992
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 13.00 66.75 51.22 30.57 11.42 36.31 25.13 -35.58%
EPS 0.59 2.04 1.44 1.05 0.41 1.82 1.19 -37.38%
DPS 0.00 0.71 0.00 0.00 0.00 0.49 0.00 -
NAPS 0.1741 0.1202 0.1391 0.1281 0.1263 0.1232 0.1172 30.22%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 1.45 1.55 1.50 2.30 2.15 1.96 1.65 -
P/RPS 0.79 0.15 0.19 0.34 0.86 0.25 0.30 90.80%
P/EPS 17.39 5.01 6.72 10.01 24.21 4.92 6.35 95.86%
EY 5.75 19.97 14.87 9.99 4.13 20.32 15.76 -48.97%
DY 0.00 6.97 0.00 0.00 0.00 5.51 0.00 -
P/NAPS 0.59 0.85 0.70 0.82 0.78 0.73 0.64 -5.28%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 24/02/03 27/11/02 23/08/02 28/05/02 26/02/02 28/11/01 -
Price 1.55 1.48 1.54 1.71 2.30 2.11 1.92 -
P/RPS 0.84 0.15 0.19 0.26 0.92 0.27 0.35 79.35%
P/EPS 18.59 4.78 6.90 7.44 25.90 5.30 7.38 85.23%
EY 5.38 20.91 14.49 13.44 3.86 18.87 13.54 -45.98%
DY 0.00 7.30 0.00 0.00 0.00 5.12 0.00 -
P/NAPS 0.63 0.81 0.71 0.61 0.83 0.78 0.75 -10.98%

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