[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.85%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 594,233 464,477 268,870 140,245 674,650 514,012 339,998 44.94%
PBT 24,464 12,434 10,240 5,192 37,775 30,839 19,293 17.10%
Tax -19,061 -7,429 -6,415 -2,929 -19,188 -12,908 -7,912 79.42%
NP 5,403 5,005 3,825 2,263 18,587 17,931 11,381 -39.06%
-
NP to SH 5,526 5,187 4,012 2,457 18,679 17,849 11,218 -37.54%
-
Tax Rate 77.91% 59.75% 62.65% 56.41% 50.80% 41.86% 41.01% -
Total Cost 588,830 459,472 265,045 137,982 656,063 496,081 328,617 47.36%
-
Net Worth 215,682 212,833 209,647 210,694 207,692 206,716 202,422 4.30%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,533 - - - - -
Div Payout % - - 137.93% - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 215,682 212,833 209,647 210,694 207,692 206,716 202,422 4.30%
NOSH 277,512 277,379 276,689 276,067 276,923 276,728 276,987 0.12%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.91% 1.08% 1.42% 1.61% 2.76% 3.49% 3.35% -
ROE 2.56% 2.44% 1.91% 1.17% 8.99% 8.63% 5.54% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 214.13 167.45 97.17 50.80 243.62 185.75 122.75 44.76%
EPS 2.00 1.87 1.45 0.89 6.75 6.45 4.05 -37.44%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.7772 0.7673 0.7577 0.7632 0.75 0.747 0.7308 4.17%
Adjusted Per Share Value based on latest NOSH - 276,067
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 90.34 70.62 40.88 21.32 102.57 78.15 51.69 44.94%
EPS 0.84 0.79 0.61 0.37 2.84 2.71 1.71 -37.66%
DPS 0.00 0.00 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.3279 0.3236 0.3187 0.3203 0.3158 0.3143 0.3078 4.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.915 0.93 0.83 0.745 0.68 0.68 0.73 -
P/RPS 0.43 0.56 0.85 1.47 0.28 0.37 0.59 -18.96%
P/EPS 45.95 49.73 57.24 83.71 10.08 10.54 18.02 86.32%
EY 2.18 2.01 1.75 1.19 9.92 9.49 5.55 -46.27%
DY 0.00 0.00 2.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.21 1.10 0.98 0.91 0.91 1.00 11.63%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 -
Price 0.835 0.95 0.89 0.89 0.72 0.67 0.71 -
P/RPS 0.39 0.57 0.92 1.75 0.30 0.36 0.58 -23.19%
P/EPS 41.93 50.80 61.38 100.00 10.67 10.39 17.53 78.56%
EY 2.38 1.97 1.63 1.00 9.37 9.63 5.70 -44.04%
DY 0.00 0.00 2.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.24 1.17 1.17 0.96 0.90 0.97 6.74%

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