[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 194.28%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 110,104 662,677 508,445 342,802 159,868 525,771 389,931 -56.92%
PBT 6,672 29,043 23,037 14,042 4,874 42,129 35,216 -66.97%
Tax -2,907 -12,597 -9,878 -6,439 -2,121 -14,991 -12,490 -62.12%
NP 3,765 16,446 13,159 7,603 2,753 27,138 22,726 -69.80%
-
NP to SH 3,696 15,728 12,523 7,151 2,430 26,295 21,861 -69.39%
-
Tax Rate 43.57% 43.37% 42.88% 45.86% 43.52% 35.58% 35.47% -
Total Cost 106,339 646,231 495,286 335,199 157,115 498,633 367,205 -56.19%
-
Net Worth 214,754 211,190 209,794 204,562 209,780 155,040 134,413 36.62%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 8,290 - - - 6,743 - -
Div Payout % - 52.71% - - - 25.64% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 214,754 211,190 209,794 204,562 209,780 155,040 134,413 36.62%
NOSH 275,820 276,354 276,445 276,100 276,136 134,864 67,938 154.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.42% 2.48% 2.59% 2.22% 1.72% 5.16% 5.83% -
ROE 1.72% 7.45% 5.97% 3.50% 1.16% 16.96% 16.26% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 39.92 239.79 183.92 124.16 57.89 389.85 580.20 -83.18%
EPS 1.34 5.69 4.53 2.59 0.88 10.80 9.01 -71.89%
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.7786 0.7642 0.7589 0.7409 0.7597 1.1496 2.00 -46.65%
Adjusted Per Share Value based on latest NOSH - 276,081
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 16.74 100.75 77.30 52.12 24.31 79.94 59.28 -56.92%
EPS 0.56 2.39 1.90 1.09 0.37 4.00 3.32 -69.43%
DPS 0.00 1.26 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.3265 0.3211 0.319 0.311 0.3189 0.2357 0.2044 36.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.53 0.46 0.62 0.75 1.11 3.24 2.24 -
P/RPS 1.33 0.19 0.34 0.60 1.92 0.83 0.39 126.39%
P/EPS 39.55 8.08 13.69 28.96 126.14 16.62 6.89 220.25%
EY 2.53 12.37 7.31 3.45 0.79 6.02 14.52 -68.77%
DY 0.00 6.52 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 0.68 0.60 0.82 1.01 1.46 2.82 1.12 -28.27%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 27/02/09 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 0.80 0.56 0.48 0.72 0.87 1.24 2.78 -
P/RPS 2.00 0.23 0.26 0.58 1.50 0.32 0.48 158.71%
P/EPS 59.70 9.84 10.60 27.80 98.86 6.36 8.55 264.88%
EY 1.68 10.16 9.44 3.60 1.01 15.72 11.70 -72.54%
DY 0.00 5.36 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 1.03 0.73 0.63 0.97 1.15 1.08 1.39 -18.09%

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