[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.28%
YoY- 8.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 508,445 342,802 159,868 525,771 389,931 239,193 123,568 156.11%
PBT 23,037 14,042 4,874 42,129 35,216 20,383 9,208 83.98%
Tax -9,878 -6,439 -2,121 -14,991 -12,490 -7,052 -3,357 104.93%
NP 13,159 7,603 2,753 27,138 22,726 13,331 5,851 71.40%
-
NP to SH 12,523 7,151 2,430 26,295 21,861 12,814 5,483 73.17%
-
Tax Rate 42.88% 45.86% 43.52% 35.58% 35.47% 34.60% 36.46% -
Total Cost 495,286 335,199 157,115 498,633 367,205 225,862 117,717 159.94%
-
Net Worth 209,794 204,562 209,780 155,040 134,413 141,749 141,582 29.88%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 6,743 - - - -
Div Payout % - - - 25.64% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 209,794 204,562 209,780 155,040 134,413 141,749 141,582 29.88%
NOSH 276,445 276,100 276,136 134,864 67,938 66,844 66,784 157.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.59% 2.22% 1.72% 5.16% 5.83% 5.57% 4.74% -
ROE 5.97% 3.50% 1.16% 16.96% 16.26% 9.04% 3.87% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 183.92 124.16 57.89 389.85 580.20 357.84 185.03 -0.39%
EPS 4.53 2.59 0.88 10.80 9.01 19.17 8.21 -32.65%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.7589 0.7409 0.7597 1.1496 2.00 2.1206 2.12 -49.48%
Adjusted Per Share Value based on latest NOSH - 134,890
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 77.30 52.12 24.31 79.94 59.28 36.37 18.79 156.08%
EPS 1.90 1.09 0.37 4.00 3.32 1.95 0.83 73.43%
DPS 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
NAPS 0.319 0.311 0.3189 0.2357 0.2044 0.2155 0.2153 29.87%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.62 0.75 1.11 3.24 2.24 1.66 1.27 -
P/RPS 0.34 0.60 1.92 0.83 0.39 0.46 0.69 -37.53%
P/EPS 13.69 28.96 126.14 16.62 6.89 8.66 15.47 -7.80%
EY 7.31 3.45 0.79 6.02 14.52 11.55 6.46 8.56%
DY 0.00 0.00 0.00 1.54 0.00 0.00 0.00 -
P/NAPS 0.82 1.01 1.46 2.82 1.12 0.78 0.60 23.08%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 25/05/07 -
Price 0.48 0.72 0.87 1.24 2.78 2.01 1.44 -
P/RPS 0.26 0.58 1.50 0.32 0.48 0.56 0.78 -51.82%
P/EPS 10.60 27.80 98.86 6.36 8.55 10.49 17.54 -28.45%
EY 9.44 3.60 1.01 15.72 11.70 9.54 5.70 39.85%
DY 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.63 0.97 1.15 1.08 1.39 0.95 0.68 -4.95%

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