[AZRB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.54%
YoY- -70.42%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 496,203 325,155 153,794 594,233 464,477 268,870 140,245 132.01%
PBT 18,719 15,211 8,876 24,464 12,434 10,240 5,192 134.94%
Tax -9,423 -7,410 -4,398 -19,061 -7,429 -6,415 -2,929 117.77%
NP 9,296 7,801 4,478 5,403 5,005 3,825 2,263 156.27%
-
NP to SH 9,979 8,117 4,480 5,526 5,187 4,012 2,457 154.34%
-
Tax Rate 50.34% 48.71% 49.55% 77.91% 59.75% 62.65% 56.41% -
Total Cost 486,907 317,354 149,316 588,830 459,472 265,045 137,982 131.60%
-
Net Worth 264,463 221,369 217,694 215,682 212,833 209,647 210,694 16.34%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 5,533 - -
Div Payout % - - - - - 137.93% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 264,463 221,369 217,694 215,682 212,833 209,647 210,694 16.34%
NOSH 391,333 329,959 276,543 277,512 277,379 276,689 276,067 26.16%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.87% 2.40% 2.91% 0.91% 1.08% 1.42% 1.61% -
ROE 3.77% 3.67% 2.06% 2.56% 2.44% 1.91% 1.17% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 126.80 98.54 55.61 214.13 167.45 97.17 50.80 83.90%
EPS 2.55 2.46 1.62 2.00 1.87 1.45 0.89 101.59%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.6758 0.6709 0.7872 0.7772 0.7673 0.7577 0.7632 -7.78%
Adjusted Per Share Value based on latest NOSH - 279,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 76.98 50.45 23.86 92.19 72.06 41.71 21.76 131.99%
EPS 1.55 1.26 0.70 0.86 0.80 0.62 0.38 155.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
NAPS 0.4103 0.3435 0.3377 0.3346 0.3302 0.3253 0.3269 16.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.76 0.70 0.655 0.915 0.93 0.83 0.745 -
P/RPS 0.60 0.71 1.18 0.43 0.56 0.85 1.47 -44.94%
P/EPS 29.80 28.46 40.43 45.95 49.73 57.24 83.71 -49.73%
EY 3.36 3.51 2.47 2.18 2.01 1.75 1.19 99.64%
DY 0.00 0.00 0.00 0.00 0.00 2.41 0.00 -
P/NAPS 1.12 1.04 0.83 1.18 1.21 1.10 0.98 9.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.71 0.735 0.695 0.835 0.95 0.89 0.89 -
P/RPS 0.56 0.75 1.25 0.39 0.57 0.92 1.75 -53.18%
P/EPS 27.84 29.88 42.90 41.93 50.80 61.38 100.00 -57.33%
EY 3.59 3.35 2.33 2.38 1.97 1.63 1.00 134.27%
DY 0.00 0.00 0.00 0.00 0.00 2.25 0.00 -
P/NAPS 1.05 1.10 0.88 1.07 1.24 1.17 1.17 -6.95%

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