[AZRB] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 152.25%
YoY- 155.66%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 202,709 208,255 217,370 240,568 180,788 166,815 259,226 -15.10%
PBT 12,883 -7,966 -28,620 26,191 -44,547 50,451 -96,434 -
Tax -3,781 -14,007 -192 -2,671 -3,034 -22,979 -5,976 -26.28%
NP 9,102 -21,973 -28,812 23,520 -47,581 27,472 -102,410 -
-
NP to SH 6,220 -20,625 -26,765 23,441 -44,863 33,568 -98,201 -
-
Tax Rate 29.35% - - 10.20% - 45.55% - -
Total Cost 193,607 230,228 246,182 217,048 228,369 139,343 361,636 -34.04%
-
Net Worth 293,068 288,658 316,992 340,915 322,973 358,858 340,915 -9.58%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 293,068 288,658 316,992 340,915 322,973 358,858 340,915 -9.58%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.49% -10.55% -13.25% 9.78% -26.32% 16.47% -39.51% -
ROE 2.12% -7.15% -8.44% 6.88% -13.89% 9.35% -28.81% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 33.89 35.35 36.34 40.22 30.23 27.89 43.34 -15.11%
EPS 1.04 -3.45 -4.48 3.92 -7.50 5.61 -16.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.53 0.57 0.54 0.60 0.57 -9.58%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 31.45 32.31 33.72 37.32 28.05 25.88 40.22 -15.11%
EPS 0.97 -3.20 -4.15 3.64 -6.96 5.21 -15.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4547 0.4478 0.4918 0.5289 0.5011 0.5568 0.5289 -9.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.25 0.24 0.285 0.305 0.21 0.20 0.16 -
P/RPS 0.74 0.68 0.78 0.76 0.69 0.72 0.37 58.67%
P/EPS 24.04 -6.85 -6.37 7.78 -2.80 3.56 -0.97 -
EY 4.16 -14.59 -15.70 12.85 -35.72 28.06 -102.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.54 0.54 0.39 0.33 0.28 49.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/09/21 28/05/21 25/02/21 30/11/20 27/08/20 29/06/20 -
Price 0.23 0.25 0.27 0.245 0.23 0.245 0.205 -
P/RPS 0.68 0.71 0.74 0.61 0.76 0.88 0.47 27.89%
P/EPS 22.12 -7.14 -6.03 6.25 -3.07 4.37 -1.25 -
EY 4.52 -14.00 -16.57 16.00 -32.61 22.91 -80.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.51 0.43 0.43 0.41 0.36 19.43%

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