[AZRB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 50.27%
YoY- 23.44%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 239,193 123,568 442,600 322,798 203,773 99,851 249,125 -2.68%
PBT 20,383 9,208 36,367 27,236 18,354 10,589 28,118 -19.35%
Tax -7,052 -3,357 -11,976 -11,204 -7,619 -4,977 -9,249 -16.58%
NP 13,331 5,851 24,391 16,032 10,735 5,612 18,869 -20.72%
-
NP to SH 12,814 5,483 24,154 15,854 10,550 5,403 18,899 -22.87%
-
Tax Rate 34.60% 36.46% 32.93% 41.14% 41.51% 47.00% 32.89% -
Total Cost 225,862 117,717 418,209 306,766 193,038 94,239 230,256 -1.27%
-
Net Worth 141,749 141,582 68,214 66,701 66,729 126,743 120,957 11.18%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 5,003 - - - 10,006 -
Div Payout % - - 20.72% - - - 52.95% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 141,749 141,582 68,214 66,701 66,729 126,743 120,957 11.18%
NOSH 66,844 66,784 66,713 66,701 66,729 66,703 66,709 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.57% 4.74% 5.51% 4.97% 5.27% 5.62% 7.57% -
ROE 9.04% 3.87% 35.41% 23.77% 15.81% 4.26% 15.62% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 357.84 185.03 663.43 483.94 305.37 149.69 373.45 -2.81%
EPS 19.17 8.21 18.10 23.77 15.81 8.10 28.33 -22.97%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 15.00 -
NAPS 2.1206 2.12 1.0225 1.00 1.00 1.9001 1.8132 11.03%
Adjusted Per Share Value based on latest NOSH - 69,165
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.11 19.17 68.67 50.08 31.61 15.49 38.65 -2.68%
EPS 1.99 0.85 3.75 2.46 1.64 0.84 2.93 -22.78%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 1.55 -
NAPS 0.2199 0.2197 0.1058 0.1035 0.1035 0.1966 0.1877 11.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.66 1.27 1.11 1.05 1.09 0.93 0.58 -
P/RPS 0.46 0.69 0.17 0.22 0.36 0.62 0.16 102.58%
P/EPS 8.66 15.47 3.07 4.42 6.89 11.48 2.05 162.01%
EY 11.55 6.46 32.62 22.64 14.50 8.71 48.85 -61.86%
DY 0.00 0.00 6.76 0.00 0.00 0.00 25.86 -
P/NAPS 0.78 0.60 1.09 1.05 1.09 0.49 0.32 81.41%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 -
Price 2.01 1.44 1.29 1.15 1.04 1.03 0.74 -
P/RPS 0.56 0.78 0.19 0.24 0.34 0.69 0.20 99.03%
P/EPS 10.49 17.54 3.56 4.84 6.58 12.72 2.61 153.43%
EY 9.54 5.70 28.07 20.67 15.20 7.86 38.28 -60.49%
DY 0.00 0.00 5.81 0.00 0.00 0.00 20.27 -
P/NAPS 0.95 0.68 1.26 1.15 1.04 0.54 0.41 75.37%

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