[AZRB] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 56.49%
YoY- 41.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 150,737 115,625 123,568 119,802 119,025 103,921 99,851 31.56%
PBT 14,833 11,175 9,208 9,130 8,882 7,765 10,589 25.16%
Tax -5,438 -3,695 -3,357 -772 -3,585 -2,642 -4,977 6.07%
NP 9,395 7,480 5,851 8,358 5,297 5,123 5,612 40.94%
-
NP to SH 9,047 7,331 5,483 8,300 5,304 5,147 5,403 40.96%
-
Tax Rate 36.66% 33.06% 36.46% 8.46% 40.36% 34.02% 47.00% -
Total Cost 141,342 108,145 117,717 111,444 113,728 98,798 94,239 30.99%
-
Net Worth 134,413 141,714 141,582 133,361 69,165 69,554 126,743 3.99%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 134,413 141,714 141,582 133,361 69,165 69,554 126,743 3.99%
NOSH 67,938 66,827 66,784 66,680 69,165 69,554 66,703 1.22%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.23% 6.47% 4.74% 6.98% 4.45% 4.93% 5.62% -
ROE 6.73% 5.17% 3.87% 6.22% 7.67% 7.40% 4.26% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 224.29 173.02 185.03 179.66 172.09 149.41 149.69 30.90%
EPS 3.73 10.97 8.21 6.22 7.95 7.72 8.10 -40.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.1206 2.12 2.00 1.00 1.00 1.9001 3.47%
Adjusted Per Share Value based on latest NOSH - 66,680
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 22.92 17.58 18.79 18.21 18.10 15.80 15.18 31.57%
EPS 1.38 1.11 0.83 1.26 0.81 0.78 0.82 41.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.2155 0.2153 0.2028 0.1052 0.1057 0.1927 4.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.24 1.66 1.27 1.11 1.05 1.09 0.93 -
P/RPS 1.00 0.96 0.69 0.62 0.61 0.73 0.62 37.49%
P/EPS 16.64 15.13 15.47 8.92 13.69 14.73 11.48 28.04%
EY 6.01 6.61 6.46 11.21 7.30 6.79 8.71 -21.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.78 0.60 0.56 1.05 1.09 0.49 73.43%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 25/05/07 27/02/07 27/11/06 28/08/06 25/05/06 -
Price 2.78 2.01 1.44 1.29 1.15 1.04 1.03 -
P/RPS 1.24 1.16 0.78 0.72 0.67 0.70 0.69 47.76%
P/EPS 20.65 18.32 17.54 10.36 15.00 14.05 12.72 38.08%
EY 4.84 5.46 5.70 9.65 6.67 7.12 7.86 -27.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.95 0.68 0.65 1.15 1.04 0.54 87.71%

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