[AZRB] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.02%
YoY- 1654.23%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 128,625 140,245 160,637 174,014 194,038 145,960 142,258 -6.50%
PBT 5,049 5,192 6,936 11,546 10,142 9,150 5,900 -9.87%
Tax -3,488 -2,929 -6,280 -4,995 -4,234 -3,677 -2,707 18.42%
NP 1,561 2,263 656 6,551 5,908 5,473 3,193 -37.96%
-
NP to SH 1,555 2,457 829 6,631 5,765 5,453 2,743 -31.52%
-
Tax Rate 69.08% 56.41% 90.54% 43.26% 41.75% 40.19% 45.88% -
Total Cost 127,064 137,982 159,981 167,463 188,130 140,487 139,065 -5.84%
-
Net Worth 210,397 210,694 208,734 207,253 202,551 194,398 192,054 6.27%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,553 - - - - - - -
Div Payout % 357.14% - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 210,397 210,694 208,734 207,253 202,551 194,398 192,054 6.27%
NOSH 277,678 276,067 278,313 277,447 277,163 276,802 277,735 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.21% 1.61% 0.41% 3.76% 3.04% 3.75% 2.24% -
ROE 0.74% 1.17% 0.40% 3.20% 2.85% 2.81% 1.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 46.32 50.80 57.72 62.72 70.01 52.73 51.22 -6.48%
EPS 0.56 0.89 0.30 2.39 2.08 1.97 0.99 -31.62%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7577 0.7632 0.75 0.747 0.7308 0.7023 0.6915 6.29%
Adjusted Per Share Value based on latest NOSH - 277,447
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.56 21.32 24.42 26.46 29.50 22.19 21.63 -6.49%
EPS 0.24 0.37 0.13 1.01 0.88 0.83 0.42 -31.16%
DPS 0.84 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3199 0.3203 0.3174 0.3151 0.3079 0.2956 0.292 6.27%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.745 0.68 0.68 0.73 0.83 0.67 -
P/RPS 1.79 1.47 1.18 1.08 1.04 1.57 1.31 23.16%
P/EPS 148.21 83.71 228.29 28.45 35.10 42.13 67.84 68.44%
EY 0.67 1.19 0.44 3.51 2.85 2.37 1.47 -40.80%
DY 2.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.98 0.91 0.91 1.00 1.18 0.97 8.75%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 27/11/12 30/08/12 31/05/12 29/02/12 -
Price 0.89 0.89 0.72 0.67 0.71 0.71 1.00 -
P/RPS 1.92 1.75 1.25 1.07 1.01 1.35 1.95 -1.02%
P/EPS 158.93 100.00 241.72 28.03 34.13 36.04 101.25 35.10%
EY 0.63 1.00 0.41 3.57 2.93 2.77 0.99 -26.03%
DY 2.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 0.96 0.90 0.97 1.01 1.45 -13.33%

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