[AZRB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.05%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 115,625 123,568 119,802 119,025 103,921 99,851 88,986 19.13%
PBT 11,175 9,208 9,130 8,882 7,765 10,589 8,175 23.24%
Tax -3,695 -3,357 -772 -3,585 -2,642 -4,977 -2,300 37.28%
NP 7,480 5,851 8,358 5,297 5,123 5,612 5,875 17.52%
-
NP to SH 7,331 5,483 8,300 5,304 5,147 5,403 5,885 15.82%
-
Tax Rate 33.06% 36.46% 8.46% 40.36% 34.02% 47.00% 28.13% -
Total Cost 108,145 117,717 111,444 113,728 98,798 94,239 83,111 19.24%
-
Net Worth 141,714 141,582 133,361 69,165 69,554 126,743 66,679 65.53%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - 10,001 -
Div Payout % - - - - - - 169.96% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 141,714 141,582 133,361 69,165 69,554 126,743 66,679 65.53%
NOSH 66,827 66,784 66,680 69,165 69,554 66,703 66,679 0.14%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.47% 4.74% 6.98% 4.45% 4.93% 5.62% 6.60% -
ROE 5.17% 3.87% 6.22% 7.67% 7.40% 4.26% 8.83% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 173.02 185.03 179.66 172.09 149.41 149.69 133.45 18.95%
EPS 10.97 8.21 6.22 7.95 7.72 8.10 8.82 15.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 2.1206 2.12 2.00 1.00 1.00 1.9001 1.00 65.28%
Adjusted Per Share Value based on latest NOSH - 69,165
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.58 18.79 18.21 18.10 15.80 15.18 13.53 19.13%
EPS 1.11 0.83 1.26 0.81 0.78 0.82 0.89 15.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.52 -
NAPS 0.2155 0.2153 0.2028 0.1052 0.1057 0.1927 0.1014 65.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.66 1.27 1.11 1.05 1.09 0.93 0.58 -
P/RPS 0.96 0.69 0.62 0.61 0.73 0.62 0.43 71.07%
P/EPS 15.13 15.47 8.92 13.69 14.73 11.48 6.57 74.65%
EY 6.61 6.46 11.21 7.30 6.79 8.71 15.22 -42.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 25.86 -
P/NAPS 0.78 0.60 0.56 1.05 1.09 0.49 0.58 21.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 24/02/06 -
Price 2.01 1.44 1.29 1.15 1.04 1.03 0.74 -
P/RPS 1.16 0.78 0.72 0.67 0.70 0.69 0.55 64.68%
P/EPS 18.32 17.54 10.36 15.00 14.05 12.72 8.38 68.68%
EY 5.46 5.70 9.65 6.67 7.12 7.86 11.93 -40.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 20.27 -
P/NAPS 0.95 0.68 0.65 1.15 1.04 0.54 0.74 18.17%

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