[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -157.97%
YoY- -191.02%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 160,139 86,513 40,129 257,915 212,448 145,585 57,842 97.04%
PBT 19,769 9,473 3,487 -4,117 1,216 10,001 3,022 249.37%
Tax -6,950 -2,690 -1,033 -7,631 -5,770 -3,149 -1,030 256.66%
NP 12,819 6,783 2,454 -11,748 -4,554 6,852 1,992 245.58%
-
NP to SH 12,844 6,783 2,454 -11,748 -4,554 6,852 1,992 246.03%
-
Tax Rate 35.16% 28.40% 29.62% - 474.51% 31.49% 34.08% -
Total Cost 147,320 79,730 37,675 269,663 217,002 138,733 55,850 90.79%
-
Net Worth 111,379 105,159 104,335 106,870 108,889 119,830 120,343 -5.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,357 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,379 105,159 104,335 106,870 108,889 119,830 120,343 -5.02%
NOSH 66,722 66,696 66,684 66,619 66,578 66,524 66,400 0.32%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.00% 7.84% 6.12% -4.55% -2.14% 4.71% 3.44% -
ROE 11.53% 6.45% 2.35% -10.99% -4.18% 5.72% 1.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 240.01 129.71 60.18 387.15 319.09 218.84 87.11 96.41%
EPS 19.25 10.17 3.68 -17.64 -6.84 10.30 3.00 244.91%
DPS 0.00 0.00 0.00 5.04 0.00 0.00 0.00 -
NAPS 1.6693 1.5767 1.5646 1.6042 1.6355 1.8013 1.8124 -5.33%
Adjusted Per Share Value based on latest NOSH - 66,579
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.35 13.15 6.10 39.21 32.30 22.13 8.79 97.12%
EPS 1.95 1.03 0.37 -1.79 -0.69 1.04 0.30 247.89%
DPS 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
NAPS 0.1693 0.1599 0.1586 0.1625 0.1656 0.1822 0.183 -5.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.63 0.59 0.87 1.01 1.16 1.44 -
P/RPS 0.23 0.49 0.98 0.22 0.32 0.53 1.65 -73.08%
P/EPS 2.91 6.19 16.03 -4.93 -14.77 11.26 48.00 -84.54%
EY 34.38 16.14 6.24 -20.27 -6.77 8.88 2.08 547.76%
DY 0.00 0.00 0.00 5.79 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.38 0.54 0.62 0.64 0.79 -42.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 -
Price 0.51 0.55 0.57 0.70 1.00 1.02 1.15 -
P/RPS 0.21 0.42 0.95 0.18 0.31 0.47 1.32 -70.60%
P/EPS 2.65 5.41 15.49 -3.97 -14.62 9.90 38.33 -83.12%
EY 37.75 18.49 6.46 -25.19 -6.84 10.10 2.61 492.66%
DY 0.00 0.00 0.00 7.20 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.36 0.44 0.61 0.57 0.63 -37.64%

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