[AZRB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 98.8%
YoY- 5.66%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 160,637 174,014 194,038 145,960 142,258 132,191 135,760 11.81%
PBT 6,936 11,546 10,142 9,150 5,900 2,149 7,065 -1.21%
Tax -6,280 -4,995 -4,234 -3,677 -2,707 -1,766 -3,410 49.96%
NP 656 6,551 5,908 5,473 3,193 383 3,655 -68.01%
-
NP to SH 829 6,631 5,765 5,453 2,743 378 3,578 -62.10%
-
Tax Rate 90.54% 43.26% 41.75% 40.19% 45.88% 82.18% 48.27% -
Total Cost 159,981 167,463 188,130 140,487 139,065 131,808 132,105 13.54%
-
Net Worth 208,734 207,253 202,551 194,398 192,054 184,302 185,889 7.99%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - 6,749 6,934 -
Div Payout % - - - - - 1,785.71% 193.80% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 208,734 207,253 202,551 194,398 192,054 184,302 185,889 7.99%
NOSH 278,313 277,447 277,163 276,802 277,735 269,999 277,364 0.22%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.41% 3.76% 3.04% 3.75% 2.24% 0.29% 2.69% -
ROE 0.40% 3.20% 2.85% 2.81% 1.43% 0.21% 1.92% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 57.72 62.72 70.01 52.73 51.22 48.96 48.95 11.55%
EPS 0.30 2.39 2.08 1.97 0.99 0.14 1.29 -62.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.75 0.747 0.7308 0.7023 0.6915 0.6826 0.6702 7.75%
Adjusted Per Share Value based on latest NOSH - 276,802
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 24.92 27.00 30.10 22.65 22.07 20.51 21.06 11.81%
EPS 0.13 1.03 0.89 0.85 0.43 0.06 0.56 -62.06%
DPS 0.00 0.00 0.00 0.00 0.00 1.05 1.08 -
NAPS 0.3238 0.3215 0.3143 0.3016 0.298 0.2859 0.2884 7.98%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.68 0.68 0.73 0.83 0.67 0.61 0.81 -
P/RPS 1.18 1.08 1.04 1.57 1.31 1.25 1.65 -19.94%
P/EPS 228.29 28.45 35.10 42.13 67.84 435.71 62.79 135.52%
EY 0.44 3.51 2.85 2.37 1.47 0.23 1.59 -57.36%
DY 0.00 0.00 0.00 0.00 0.00 4.10 3.09 -
P/NAPS 0.91 0.91 1.00 1.18 0.97 0.89 1.21 -17.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 30/08/12 31/05/12 29/02/12 30/11/11 24/08/11 -
Price 0.72 0.67 0.71 0.71 1.00 0.67 0.72 -
P/RPS 1.25 1.07 1.01 1.35 1.95 1.37 1.47 -10.20%
P/EPS 241.72 28.03 34.13 36.04 101.25 478.57 55.81 164.52%
EY 0.41 3.57 2.93 2.77 0.99 0.21 1.79 -62.39%
DY 0.00 0.00 0.00 0.00 0.00 3.73 3.47 -
P/NAPS 0.96 0.90 0.97 1.01 1.45 0.98 1.07 -6.94%

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