[AZRB] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -334.69%
YoY- -372.09%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,385 40,129 45,467 66,862 87,743 57,842 57,680 -13.53%
PBT 5,986 3,487 -5,333 -8,785 6,979 3,022 3,615 40.00%
Tax -1,657 -1,033 -1,861 -2,621 -2,119 -1,030 -1,301 17.51%
NP 4,329 2,454 -7,194 -11,406 4,860 1,992 2,314 51.88%
-
NP to SH 4,329 2,454 -7,194 -11,406 4,860 1,992 2,314 51.88%
-
Tax Rate 27.68% 29.62% - - 30.36% 34.08% 35.99% -
Total Cost 42,056 37,675 52,661 78,268 82,883 55,850 55,366 -16.76%
-
Net Worth 105,170 104,335 100,661 108,899 119,758 120,343 64,953 37.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,355 - - - 5,612 -
Div Payout % - - 0.00% - - - 242.52% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,170 104,335 100,661 108,899 119,758 120,343 64,953 37.92%
NOSH 66,702 66,684 66,579 66,584 66,484 66,400 64,953 1.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.33% 6.12% -15.82% -17.06% 5.54% 3.44% 4.01% -
ROE 4.12% 2.35% -7.15% -10.47% 4.06% 1.66% 3.56% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 69.54 60.18 68.29 100.42 131.98 87.11 88.80 -15.05%
EPS 6.49 3.68 -10.80 -17.13 7.31 3.00 3.54 49.84%
DPS 0.00 0.00 5.04 0.00 0.00 0.00 8.64 -
NAPS 1.5767 1.5646 1.5119 1.6355 1.8013 1.8124 1.00 35.50%
Adjusted Per Share Value based on latest NOSH - 66,584
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 7.05 6.10 6.91 10.17 13.34 8.79 8.77 -13.55%
EPS 0.66 0.37 -1.09 -1.73 0.74 0.30 0.35 52.69%
DPS 0.00 0.00 0.51 0.00 0.00 0.00 0.85 -
NAPS 0.1599 0.1586 0.153 0.1656 0.1821 0.183 0.0988 37.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.63 0.59 0.87 1.01 1.16 1.44 1.39 -
P/RPS 0.91 0.98 1.27 1.01 0.88 1.65 1.57 -30.50%
P/EPS 9.71 16.03 -8.05 -5.90 15.87 48.00 39.02 -60.47%
EY 10.30 6.24 -12.42 -16.96 6.30 2.08 2.56 153.18%
DY 0.00 0.00 5.79 0.00 0.00 0.00 6.22 -
P/NAPS 0.40 0.38 0.58 0.62 0.64 0.79 1.39 -56.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 26/02/04 -
Price 0.55 0.57 0.70 1.00 1.02 1.15 1.49 -
P/RPS 0.79 0.95 1.03 1.00 0.77 1.32 1.68 -39.55%
P/EPS 8.47 15.49 -6.48 -5.84 13.95 38.33 41.82 -65.54%
EY 11.80 6.46 -15.44 -17.13 7.17 2.61 2.39 190.23%
DY 0.00 0.00 7.20 0.00 0.00 0.00 5.80 -
P/NAPS 0.35 0.36 0.46 0.61 0.57 0.63 1.49 -61.96%

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