[AZRB] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.93%
YoY- 82.34%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 662,359 496,203 325,155 153,794 594,233 464,477 268,870 82.10%
PBT 25,668 18,719 15,211 8,876 24,464 12,434 10,240 84.21%
Tax -13,411 -9,423 -7,410 -4,398 -19,061 -7,429 -6,415 63.27%
NP 12,257 9,296 7,801 4,478 5,403 5,005 3,825 116.89%
-
NP to SH 13,508 9,979 8,117 4,480 5,526 5,187 4,012 124.14%
-
Tax Rate 52.25% 50.34% 48.71% 49.55% 77.91% 59.75% 62.65% -
Total Cost 650,102 486,907 317,354 149,316 588,830 459,472 265,045 81.57%
-
Net Worth 277,827 264,463 221,369 217,694 215,682 212,833 209,647 20.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - 5,533 -
Div Payout % - - - - - - 137.93% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 277,827 264,463 221,369 217,694 215,682 212,833 209,647 20.58%
NOSH 407,371 391,333 329,959 276,543 277,512 277,379 276,689 29.32%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.85% 1.87% 2.40% 2.91% 0.91% 1.08% 1.42% -
ROE 4.86% 3.77% 3.67% 2.06% 2.56% 2.44% 1.91% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 162.59 126.80 98.54 55.61 214.13 167.45 97.17 40.81%
EPS 3.32 2.55 2.46 1.62 2.00 1.87 1.45 73.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.682 0.6758 0.6709 0.7872 0.7772 0.7673 0.7577 -6.75%
Adjusted Per Share Value based on latest NOSH - 276,543
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 100.70 75.44 49.44 23.38 90.34 70.62 40.88 82.09%
EPS 2.05 1.52 1.23 0.68 0.84 0.79 0.61 123.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.84 -
NAPS 0.4224 0.4021 0.3366 0.331 0.3279 0.3236 0.3187 20.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.675 0.76 0.70 0.655 0.915 0.93 0.83 -
P/RPS 0.42 0.60 0.71 1.18 0.43 0.56 0.85 -37.41%
P/EPS 20.36 29.80 28.46 40.43 45.95 49.73 57.24 -49.70%
EY 4.91 3.36 3.51 2.47 2.18 2.01 1.75 98.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.41 -
P/NAPS 0.99 1.12 1.04 0.83 1.18 1.21 1.10 -6.76%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 -
Price 0.71 0.71 0.735 0.695 0.835 0.95 0.89 -
P/RPS 0.44 0.56 0.75 1.25 0.39 0.57 0.92 -38.76%
P/EPS 21.41 27.84 29.88 42.90 41.93 50.80 61.38 -50.35%
EY 4.67 3.59 3.35 2.33 2.38 1.97 1.63 101.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
P/NAPS 1.04 1.05 1.10 0.88 1.07 1.24 1.17 -7.53%

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