[AZRB] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 64.97%
YoY- 62.42%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 87,743 57,842 57,680 71,239 91,606 85,489 102,105 -9.62%
PBT 6,979 3,022 3,615 6,067 3,770 5,524 5,754 13.74%
Tax -2,119 -1,030 -1,301 -1,875 -1,229 -1,664 -1,794 11.75%
NP 4,860 1,992 2,314 4,192 2,541 3,860 3,960 14.64%
-
NP to SH 4,860 1,992 2,314 4,192 2,541 3,860 3,960 14.64%
-
Tax Rate 30.36% 34.08% 35.99% 30.90% 32.60% 30.12% 31.18% -
Total Cost 82,883 55,850 55,366 67,047 89,065 81,629 98,145 -10.66%
-
Net Worth 119,758 120,343 64,953 113,327 112,295 114,485 86,830 23.92%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 5,612 - - - 4,688 -
Div Payout % - - 242.52% - - - 118.41% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 119,758 120,343 64,953 113,327 112,295 114,485 86,830 23.92%
NOSH 66,484 66,400 64,953 65,093 46,368 46,282 43,415 32.89%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.54% 3.44% 4.01% 5.88% 2.77% 4.52% 3.88% -
ROE 4.06% 1.66% 3.56% 3.70% 2.26% 3.37% 4.56% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 131.98 87.11 88.80 109.44 197.56 184.71 235.18 -31.98%
EPS 7.31 3.00 3.54 6.44 5.48 8.34 6.20 11.61%
DPS 0.00 0.00 8.64 0.00 0.00 0.00 10.80 -
NAPS 1.8013 1.8124 1.00 1.741 2.4218 2.4736 2.00 -6.74%
Adjusted Per Share Value based on latest NOSH - 65,093
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.61 8.97 8.95 11.05 14.21 13.26 15.84 -9.62%
EPS 0.75 0.31 0.36 0.65 0.39 0.60 0.61 14.78%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.73 -
NAPS 0.1858 0.1867 0.1008 0.1758 0.1742 0.1776 0.1347 23.93%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.44 1.39 1.48 1.76 1.45 1.55 -
P/RPS 0.88 1.65 1.57 1.35 0.89 0.79 0.66 21.16%
P/EPS 15.87 48.00 39.02 22.98 32.12 17.39 16.99 -4.44%
EY 6.30 2.08 2.56 4.35 3.11 5.75 5.88 4.71%
DY 0.00 0.00 6.22 0.00 0.00 0.00 6.97 -
P/NAPS 0.64 0.79 1.39 0.85 0.73 0.59 0.78 -12.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 24/02/03 -
Price 1.02 1.15 1.49 1.41 1.46 1.55 1.48 -
P/RPS 0.77 1.32 1.68 1.29 0.74 0.84 0.63 14.32%
P/EPS 13.95 38.33 41.82 21.89 26.64 18.59 16.23 -9.60%
EY 7.17 2.61 2.39 4.57 3.75 5.38 6.16 10.66%
DY 0.00 0.00 5.80 0.00 0.00 0.00 7.30 -
P/NAPS 0.57 0.63 1.49 0.81 0.60 0.63 0.74 -15.98%

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