[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 69.33%
YoY- -36.79%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 145,960 534,868 392,610 260,419 124,659 430,713 378,720 -47.00%
PBT 9,150 24,429 18,529 16,380 9,315 -49,914 33,450 -57.82%
Tax -3,677 -11,821 -9,114 -7,348 -3,939 -11,451 -11,349 -52.79%
NP 5,473 12,608 9,415 9,032 5,376 -61,365 22,101 -60.53%
-
NP to SH 5,453 11,860 9,117 8,739 5,161 -61,630 21,777 -60.23%
-
Tax Rate 40.19% 48.39% 49.19% 44.86% 42.29% - 33.93% -
Total Cost 140,487 522,260 383,195 251,387 119,283 492,078 356,619 -46.23%
-
Net Worth 194,398 191,288 189,156 185,344 187,183 181,438 226,430 -9.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 6,927 6,913 - - - -
Div Payout % - - 75.99% 79.11% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 194,398 191,288 189,156 185,344 187,183 181,438 226,430 -9.66%
NOSH 276,802 276,628 277,112 276,550 277,473 276,668 276,709 0.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.75% 2.36% 2.40% 3.47% 4.31% -14.25% 5.84% -
ROE 2.81% 6.20% 4.82% 4.72% 2.76% -33.97% 9.62% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 52.73 193.35 141.68 94.17 44.93 155.68 136.87 -47.02%
EPS 1.97 4.28 3.29 3.16 1.86 -22.27 7.87 -60.24%
DPS 0.00 0.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.7023 0.6915 0.6826 0.6702 0.6746 0.6558 0.8183 -9.68%
Adjusted Per Share Value based on latest NOSH - 277,364
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.19 81.32 59.69 39.59 18.95 65.48 57.58 -47.01%
EPS 0.83 1.80 1.39 1.33 0.78 -9.37 3.31 -60.20%
DPS 0.00 0.00 1.05 1.05 0.00 0.00 0.00 -
NAPS 0.2956 0.2908 0.2876 0.2818 0.2846 0.2759 0.3443 -9.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.83 0.67 0.61 0.81 0.94 1.10 0.87 -
P/RPS 1.57 0.35 0.43 0.86 2.09 0.71 0.64 81.79%
P/EPS 42.13 15.63 18.54 25.63 50.54 -4.94 11.05 143.85%
EY 2.37 6.40 5.39 3.90 1.98 -20.25 9.05 -59.03%
DY 0.00 0.00 4.10 3.09 0.00 0.00 0.00 -
P/NAPS 1.18 0.97 0.89 1.21 1.39 1.68 1.06 7.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 24/08/11 31/05/11 25/02/11 30/11/10 -
Price 0.71 1.00 0.67 0.72 0.81 1.01 1.02 -
P/RPS 1.35 0.52 0.47 0.76 1.80 0.65 0.75 47.91%
P/EPS 36.04 23.32 20.36 22.78 43.55 -4.53 12.96 97.62%
EY 2.77 4.29 4.91 4.39 2.30 -22.06 7.72 -49.47%
DY 0.00 0.00 3.73 3.47 0.00 0.00 0.00 -
P/NAPS 1.01 1.45 0.98 1.07 1.20 1.54 1.25 -13.23%

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