[AZRB] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -34.17%
YoY- -39.91%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 57,842 57,680 71,239 91,606 85,489 102,105 135,880 -43.38%
PBT 3,022 3,615 6,067 3,770 5,524 5,754 3,813 -14.34%
Tax -1,030 -1,301 -1,875 -1,229 -1,664 -1,794 -1,232 -11.24%
NP 1,992 2,314 4,192 2,541 3,860 3,960 2,581 -15.84%
-
NP to SH 1,992 2,314 4,192 2,541 3,860 3,960 2,581 -15.84%
-
Tax Rate 34.08% 35.99% 30.90% 32.60% 30.12% 31.18% 32.31% -
Total Cost 55,850 55,366 67,047 89,065 81,629 98,145 133,299 -43.97%
-
Net Worth 120,343 64,953 113,327 112,295 114,485 86,830 91,455 20.06%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 5,612 - - - 4,688 - -
Div Payout % - 242.52% - - - 118.41% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 120,343 64,953 113,327 112,295 114,485 86,830 91,455 20.06%
NOSH 66,400 64,953 65,093 46,368 46,282 43,415 42,450 34.71%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.44% 4.01% 5.88% 2.77% 4.52% 3.88% 1.90% -
ROE 1.66% 3.56% 3.70% 2.26% 3.37% 4.56% 2.82% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 87.11 88.80 109.44 197.56 184.71 235.18 320.09 -57.97%
EPS 3.00 3.54 6.44 5.48 8.34 6.20 6.08 -37.53%
DPS 0.00 8.64 0.00 0.00 0.00 10.80 0.00 -
NAPS 1.8124 1.00 1.741 2.4218 2.4736 2.00 2.1544 -10.87%
Adjusted Per Share Value based on latest NOSH - 46,368
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 8.79 8.77 10.83 13.93 13.00 15.52 20.66 -43.40%
EPS 0.30 0.35 0.64 0.39 0.59 0.60 0.39 -16.03%
DPS 0.00 0.85 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.183 0.0988 0.1723 0.1707 0.1741 0.132 0.139 20.10%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.44 1.39 1.48 1.76 1.45 1.55 1.50 -
P/RPS 1.65 1.57 1.35 0.89 0.79 0.66 0.47 130.81%
P/EPS 48.00 39.02 22.98 32.12 17.39 16.99 24.67 55.78%
EY 2.08 2.56 4.35 3.11 5.75 5.88 4.05 -35.84%
DY 0.00 6.22 0.00 0.00 0.00 6.97 0.00 -
P/NAPS 0.79 1.39 0.85 0.73 0.59 0.78 0.70 8.38%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 27/11/02 -
Price 1.15 1.49 1.41 1.46 1.55 1.48 1.54 -
P/RPS 1.32 1.68 1.29 0.74 0.84 0.63 0.48 96.16%
P/EPS 38.33 41.82 21.89 26.64 18.59 16.23 25.33 31.77%
EY 2.61 2.39 4.57 3.75 5.38 6.16 3.95 -24.11%
DY 0.00 5.80 0.00 0.00 0.00 7.30 0.00 -
P/NAPS 0.63 1.49 0.81 0.60 0.63 0.74 0.71 -7.65%

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