[AZRB] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -18.79%
YoY- 133.95%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 153,055 166,155 171,048 171,360 153,794 129,756 195,607 -15.09%
PBT 5,637 6,949 3,508 6,335 8,876 12,030 2,194 87.69%
Tax -2,221 -3,988 -2,013 -3,012 -4,398 -11,632 -1,014 68.73%
NP 3,416 2,961 1,495 3,323 4,478 398 1,180 103.25%
-
NP to SH 3,376 3,529 1,862 3,638 4,480 339 1,175 102.23%
-
Tax Rate 39.40% 57.39% 57.38% 47.55% 49.55% 96.69% 46.22% -
Total Cost 149,639 163,194 169,553 168,037 149,316 129,358 194,427 -16.03%
-
Net Worth 332,921 277,889 262,154 221,884 217,694 217,184 214,661 34.02%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 332,921 277,889 262,154 221,884 217,694 217,184 214,661 34.02%
NOSH 482,285 407,462 387,916 330,727 276,543 279,444 279,761 43.82%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.23% 1.78% 0.87% 1.94% 2.91% 0.31% 0.60% -
ROE 1.01% 1.27% 0.71% 1.64% 2.06% 0.16% 0.55% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 31.74 40.78 44.09 51.81 55.61 46.43 69.92 -40.96%
EPS 0.70 0.87 0.48 1.10 1.62 0.12 0.42 40.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6903 0.682 0.6758 0.6709 0.7872 0.7772 0.7673 -6.81%
Adjusted Per Share Value based on latest NOSH - 330,727
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 23.27 25.26 26.01 26.05 23.38 19.73 29.74 -15.10%
EPS 0.51 0.54 0.28 0.55 0.68 0.05 0.18 100.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5062 0.4225 0.3986 0.3373 0.331 0.3302 0.3264 34.01%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.70 0.675 0.76 0.70 0.655 0.915 0.93 -
P/RPS 2.21 1.66 1.72 1.35 1.18 1.97 1.33 40.33%
P/EPS 100.00 77.94 158.33 63.64 40.43 754.25 221.43 -41.16%
EY 1.00 1.28 0.63 1.57 2.47 0.13 0.45 70.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.99 1.12 1.04 0.83 1.18 1.21 -11.35%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 -
Price 0.70 0.71 0.71 0.735 0.695 0.835 0.95 -
P/RPS 2.21 1.74 1.61 1.42 1.25 1.80 1.36 38.26%
P/EPS 100.00 81.98 147.92 66.82 42.90 688.31 226.19 -41.99%
EY 1.00 1.22 0.68 1.50 2.33 0.15 0.44 72.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.04 1.05 1.10 0.88 1.07 1.24 -12.79%

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