[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 120.89%
YoY- 23.19%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 249,125 160,139 86,513 40,129 257,915 212,448 145,585 42.92%
PBT 28,118 19,769 9,473 3,487 -4,117 1,216 10,001 98.82%
Tax -9,249 -6,950 -2,690 -1,033 -7,631 -5,770 -3,149 104.68%
NP 18,869 12,819 6,783 2,454 -11,748 -4,554 6,852 96.10%
-
NP to SH 18,899 12,844 6,783 2,454 -11,748 -4,554 6,852 96.31%
-
Tax Rate 32.89% 35.16% 28.40% 29.62% - 474.51% 31.49% -
Total Cost 230,256 147,320 79,730 37,675 269,663 217,002 138,733 40.05%
-
Net Worth 120,957 111,379 105,159 104,335 106,870 108,889 119,830 0.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,006 - - - 3,357 - - -
Div Payout % 52.95% - - - 0.00% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 120,957 111,379 105,159 104,335 106,870 108,889 119,830 0.62%
NOSH 66,709 66,722 66,696 66,684 66,619 66,578 66,524 0.18%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.57% 8.00% 7.84% 6.12% -4.55% -2.14% 4.71% -
ROE 15.62% 11.53% 6.45% 2.35% -10.99% -4.18% 5.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 373.45 240.01 129.71 60.18 387.15 319.09 218.84 42.66%
EPS 28.33 19.25 10.17 3.68 -17.64 -6.84 10.30 95.94%
DPS 15.00 0.00 0.00 0.00 5.04 0.00 0.00 -
NAPS 1.8132 1.6693 1.5767 1.5646 1.6042 1.6355 1.8013 0.43%
Adjusted Per Share Value based on latest NOSH - 66,684
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.88 24.35 13.15 6.10 39.21 32.30 22.13 42.95%
EPS 2.87 1.95 1.03 0.37 -1.79 -0.69 1.04 96.37%
DPS 1.52 0.00 0.00 0.00 0.51 0.00 0.00 -
NAPS 0.1839 0.1693 0.1599 0.1586 0.1625 0.1656 0.1822 0.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.58 0.56 0.63 0.59 0.87 1.01 1.16 -
P/RPS 0.16 0.23 0.49 0.98 0.22 0.32 0.53 -54.89%
P/EPS 2.05 2.91 6.19 16.03 -4.93 -14.77 11.26 -67.77%
EY 48.85 34.38 16.14 6.24 -20.27 -6.77 8.88 210.66%
DY 25.86 0.00 0.00 0.00 5.79 0.00 0.00 -
P/NAPS 0.32 0.34 0.40 0.38 0.54 0.62 0.64 -36.92%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 -
Price 0.74 0.51 0.55 0.57 0.70 1.00 1.02 -
P/RPS 0.20 0.21 0.42 0.95 0.18 0.31 0.47 -43.33%
P/EPS 2.61 2.65 5.41 15.49 -3.97 -14.62 9.90 -58.78%
EY 38.28 37.75 18.49 6.46 -25.19 -6.84 10.10 142.50%
DY 20.27 0.00 0.00 0.00 7.20 0.00 0.00 -
P/NAPS 0.41 0.31 0.35 0.36 0.44 0.61 0.57 -19.67%

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