[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- 43.73%
YoY- -25.4%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 165,307 98,112 45,498 249,175 173,120 117,204 56,999 103.23%
PBT 10,959 6,401 3,440 23,757 16,718 10,187 4,731 74.98%
Tax -3,158 -1,858 -997 -7,143 -5,159 -3,041 -1,174 93.30%
NP 7,801 4,543 2,443 16,614 11,559 7,146 3,557 68.72%
-
NP to SH 7,801 4,543 2,443 16,614 11,559 7,146 3,557 68.72%
-
Tax Rate 28.82% 29.03% 28.98% 30.07% 30.86% 29.85% 24.82% -
Total Cost 157,506 93,569 43,055 232,561 161,561 110,058 53,442 105.42%
-
Net Worth 77,055 77,230 75,333 73,042 68,108 63,869 60,469 17.52%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - 3,239 - - - -
Div Payout % - - - 19.50% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 77,055 77,230 75,333 73,042 68,108 63,869 60,469 17.52%
NOSH 30,003 30,006 30,012 29,998 30,000 30,000 29,991 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 4.72% 4.63% 5.37% 6.67% 6.68% 6.10% 6.24% -
ROE 10.12% 5.88% 3.24% 22.75% 16.97% 11.19% 5.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 550.95 326.97 151.60 830.64 577.07 390.68 190.05 103.18%
EPS 26.00 15.14 8.14 55.38 38.53 23.82 11.86 68.67%
DPS 0.00 0.00 0.00 10.80 0.00 0.00 0.00 -
NAPS 2.5682 2.5738 2.5101 2.4349 2.2703 2.129 2.0162 17.48%
Adjusted Per Share Value based on latest NOSH - 29,992
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 25.13 14.92 6.92 37.88 26.32 17.82 8.67 103.15%
EPS 1.19 0.69 0.37 2.53 1.76 1.09 0.54 69.26%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.1172 0.1174 0.1145 0.1111 0.1035 0.0971 0.0919 17.58%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.65 1.50 1.40 1.50 1.60 1.69 2.22 -
P/RPS 0.30 0.46 0.92 0.18 0.28 0.43 1.17 -59.60%
P/EPS 6.35 9.91 17.20 2.71 4.15 7.09 18.72 -51.32%
EY 15.76 10.09 5.81 36.92 24.08 14.09 5.34 105.61%
DY 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.56 0.62 0.70 0.79 1.10 -30.28%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/11/01 26/09/01 25/05/01 28/02/01 14/11/00 25/08/00 29/05/00 -
Price 1.92 1.60 1.43 1.51 1.64 1.75 2.00 -
P/RPS 0.35 0.49 0.94 0.18 0.28 0.45 1.05 -51.89%
P/EPS 7.38 10.57 17.57 2.73 4.26 7.35 16.86 -42.32%
EY 13.54 9.46 5.69 36.68 23.49 13.61 5.93 73.31%
DY 0.00 0.00 0.00 7.15 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.57 0.62 0.72 0.82 0.99 -16.88%

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