[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 89.36%
YoY- 382.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 203,773 99,851 249,125 160,139 86,513 40,129 257,915 -14.57%
PBT 18,354 10,589 28,118 19,769 9,473 3,487 -4,117 -
Tax -7,619 -4,977 -9,249 -6,950 -2,690 -1,033 -7,631 -0.10%
NP 10,735 5,612 18,869 12,819 6,783 2,454 -11,748 -
-
NP to SH 10,550 5,403 18,899 12,844 6,783 2,454 -11,748 -
-
Tax Rate 41.51% 47.00% 32.89% 35.16% 28.40% 29.62% - -
Total Cost 193,038 94,239 230,256 147,320 79,730 37,675 269,663 -20.02%
-
Net Worth 66,729 126,743 120,957 111,379 105,159 104,335 106,870 -27.00%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 10,006 - - - 3,357 -
Div Payout % - - 52.95% - - - 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 66,729 126,743 120,957 111,379 105,159 104,335 106,870 -27.00%
NOSH 66,729 66,703 66,709 66,722 66,696 66,684 66,619 0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.27% 5.62% 7.57% 8.00% 7.84% 6.12% -4.55% -
ROE 15.81% 4.26% 15.62% 11.53% 6.45% 2.35% -10.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 305.37 149.69 373.45 240.01 129.71 60.18 387.15 -14.66%
EPS 15.81 8.10 28.33 19.25 10.17 3.68 -17.64 -
DPS 0.00 0.00 15.00 0.00 0.00 0.00 5.04 -
NAPS 1.00 1.9001 1.8132 1.6693 1.5767 1.5646 1.6042 -27.09%
Adjusted Per Share Value based on latest NOSH - 66,677
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 30.98 15.18 37.88 24.35 13.15 6.10 39.21 -14.57%
EPS 1.60 0.82 2.87 1.95 1.03 0.37 -1.79 -
DPS 0.00 0.00 1.52 0.00 0.00 0.00 0.51 -
NAPS 0.1015 0.1927 0.1839 0.1693 0.1599 0.1586 0.1625 -26.99%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 0.93 0.58 0.56 0.63 0.59 0.87 -
P/RPS 0.36 0.62 0.16 0.23 0.49 0.98 0.22 38.98%
P/EPS 6.89 11.48 2.05 2.91 6.19 16.03 -4.93 -
EY 14.50 8.71 48.85 34.38 16.14 6.24 -20.27 -
DY 0.00 0.00 25.86 0.00 0.00 0.00 5.79 -
P/NAPS 1.09 0.49 0.32 0.34 0.40 0.38 0.54 59.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 -
Price 1.04 1.03 0.74 0.51 0.55 0.57 0.70 -
P/RPS 0.34 0.69 0.20 0.21 0.42 0.95 0.18 52.98%
P/EPS 6.58 12.72 2.61 2.65 5.41 15.49 -3.97 -
EY 15.20 7.86 38.28 37.75 18.49 6.46 -25.19 -
DY 0.00 0.00 20.27 0.00 0.00 0.00 7.20 -
P/NAPS 1.04 0.54 0.41 0.31 0.35 0.36 0.44 77.72%

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