[AZRB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 285.25%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 309,371 714,972 485,757 308,622 153,055 662,359 496,203 -26.99%
PBT 6,109 32,082 23,685 17,787 5,637 25,668 18,719 -52.56%
Tax -2,096 -10,503 -7,123 -4,881 -2,221 -13,411 -9,423 -63.25%
NP 4,013 21,579 16,562 12,906 3,416 12,257 9,296 -42.85%
-
NP to SH 4,197 22,877 17,435 13,006 3,376 13,508 9,979 -43.83%
-
Tax Rate 34.31% 32.74% 30.07% 27.44% 39.40% 52.25% 50.34% -
Total Cost 305,358 693,393 469,195 295,716 149,639 650,102 486,907 -26.71%
-
Net Worth 352,162 339,914 337,900 336,125 332,921 277,827 264,463 21.01%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 9,673 9,659 9,669 - - - -
Div Payout % - 42.28% 55.40% 74.35% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 352,162 339,914 337,900 336,125 332,921 277,827 264,463 21.01%
NOSH 482,413 483,657 482,991 483,494 482,285 407,371 391,333 14.95%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.30% 3.02% 3.41% 4.18% 2.23% 1.85% 1.87% -
ROE 1.19% 6.73% 5.16% 3.87% 1.01% 4.86% 3.77% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 64.13 147.83 100.57 63.83 31.74 162.59 126.80 -36.49%
EPS 0.87 4.73 3.61 2.69 0.70 3.32 2.55 -51.14%
DPS 0.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.73 0.7028 0.6996 0.6952 0.6903 0.682 0.6758 5.27%
Adjusted Per Share Value based on latest NOSH - 483,969
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 48.00 110.93 75.36 47.88 23.75 102.76 76.98 -26.99%
EPS 0.65 3.55 2.71 2.02 0.52 2.10 1.55 -43.94%
DPS 0.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.5464 0.5274 0.5242 0.5215 0.5165 0.431 0.4103 21.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.705 0.635 0.63 0.655 0.70 0.675 0.76 -
P/RPS 1.10 0.43 0.63 1.03 2.21 0.42 0.60 49.73%
P/EPS 81.03 13.42 17.45 24.35 100.00 20.36 29.80 94.69%
EY 1.23 7.45 5.73 4.11 1.00 4.91 3.36 -48.79%
DY 0.00 3.15 3.17 3.05 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.90 0.94 1.01 0.99 1.12 -9.13%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 30/11/15 27/08/15 29/05/15 27/02/15 27/11/14 -
Price 0.715 0.59 0.645 0.505 0.70 0.71 0.71 -
P/RPS 1.11 0.40 0.64 0.79 2.21 0.44 0.56 57.72%
P/EPS 82.18 12.47 17.87 18.77 100.00 21.41 27.84 105.64%
EY 1.22 8.02 5.60 5.33 1.00 4.67 3.59 -51.27%
DY 0.00 3.39 3.10 3.96 0.00 0.00 0.00 -
P/NAPS 0.98 0.84 0.92 0.73 1.01 1.04 1.05 -4.49%

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