[AZRB] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 27.23%
YoY- -18.0%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 135,880 125,962 75,083 73,550 66,510 52,614 45,498 107.24%
PBT 3,813 6,177 3,886 6,778 4,558 2,961 3,440 7.09%
Tax -1,232 -1,948 -1,221 -2,633 -1,300 -861 -997 15.13%
NP 2,581 4,229 2,665 4,145 3,258 2,100 2,443 3.72%
-
NP to SH 2,581 4,229 2,665 4,145 3,258 2,100 2,443 3.72%
-
Tax Rate 32.31% 31.54% 31.42% 38.85% 28.52% 29.08% 28.98% -
Total Cost 133,299 121,733 72,418 69,405 63,252 50,514 43,055 112.27%
-
Net Worth 91,455 84,214 83,095 80,980 77,046 77,214 75,333 13.78%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 3,239 - - - -
Div Payout % - - - 78.15% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 91,455 84,214 83,095 80,980 77,046 77,214 75,333 13.78%
NOSH 42,450 29,992 30,011 29,992 30,000 29,999 30,012 25.97%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.90% 3.36% 3.55% 5.64% 4.90% 3.99% 5.37% -
ROE 2.82% 5.02% 3.21% 5.12% 4.23% 2.72% 3.24% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 320.09 419.97 250.18 245.23 221.70 175.38 151.60 64.50%
EPS 6.08 14.10 8.88 13.82 10.86 7.00 8.14 -17.66%
DPS 0.00 0.00 0.00 10.80 0.00 0.00 0.00 -
NAPS 2.1544 2.8078 2.7688 2.70 2.5682 2.5738 2.5101 -9.67%
Adjusted Per Share Value based on latest NOSH - 29,992
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 20.66 19.15 11.42 11.18 10.11 8.00 6.92 107.20%
EPS 0.39 0.64 0.41 0.63 0.50 0.32 0.37 3.56%
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.139 0.128 0.1263 0.1231 0.1171 0.1174 0.1145 13.78%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 1.50 2.30 2.15 1.96 1.65 1.50 1.40 -
P/RPS 0.47 0.55 0.86 0.80 0.74 0.86 0.92 -36.06%
P/EPS 24.67 16.31 24.21 14.18 15.19 21.43 17.20 27.15%
EY 4.05 6.13 4.13 7.05 6.58 4.67 5.81 -21.36%
DY 0.00 0.00 0.00 5.51 0.00 0.00 0.00 -
P/NAPS 0.70 0.82 0.78 0.73 0.64 0.58 0.56 16.02%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 23/08/02 28/05/02 26/02/02 28/11/01 26/09/01 25/05/01 -
Price 1.54 1.71 2.30 2.11 1.92 1.60 1.43 -
P/RPS 0.48 0.41 0.92 0.86 0.87 0.91 0.94 -36.08%
P/EPS 25.33 12.13 25.90 15.27 17.68 22.86 17.57 27.58%
EY 3.95 8.25 3.86 6.55 5.66 4.38 5.69 -21.58%
DY 0.00 0.00 0.00 5.12 0.00 0.00 0.00 -
P/NAPS 0.71 0.61 0.83 0.78 0.75 0.62 0.57 15.75%

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