[AZRB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -116.77%
YoY- -115.39%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 198,843 240,201 257,914 270,127 274,504 278,367 306,014 -24.99%
PBT -4,645 -3,652 -4,117 4,831 19,683 16,474 18,976 -
Tax -7,172 -7,634 -7,631 -7,071 -6,325 -5,435 -6,069 11.78%
NP -11,817 -11,286 -11,748 -2,240 13,358 11,039 12,907 -
-
NP to SH -11,817 -11,286 -11,748 -2,240 13,358 11,039 12,907 -
-
Tax Rate - - - 146.37% 32.13% 32.99% 31.98% -
Total Cost 210,660 251,487 269,662 272,367 261,146 267,328 293,107 -19.77%
-
Net Worth 105,170 104,335 100,661 108,899 119,758 120,343 64,953 37.92%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 3,355 3,355 3,355 5,612 5,612 5,612 5,612 -29.05%
Div Payout % 0.00% 0.00% 0.00% 0.00% 42.01% 50.84% 43.48% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 105,170 104,335 100,661 108,899 119,758 120,343 64,953 37.92%
NOSH 66,702 66,684 66,579 66,584 66,484 66,400 64,953 1.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -5.94% -4.70% -4.56% -0.83% 4.87% 3.97% 4.22% -
ROE -11.24% -10.82% -11.67% -2.06% 11.15% 9.17% 19.87% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 298.10 360.20 387.38 405.69 412.89 419.23 471.13 -26.31%
EPS -17.72 -16.92 -17.65 -3.36 20.09 16.63 19.87 -
DPS 5.04 5.04 5.04 8.43 8.44 8.45 8.64 -30.20%
NAPS 1.5767 1.5646 1.5119 1.6355 1.8013 1.8124 1.00 35.50%
Adjusted Per Share Value based on latest NOSH - 66,584
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 30.23 36.52 39.21 41.07 41.73 42.32 46.52 -24.99%
EPS -1.80 -1.72 -1.79 -0.34 2.03 1.68 1.96 -
DPS 0.51 0.51 0.51 0.85 0.85 0.85 0.85 -28.88%
NAPS 0.1599 0.1586 0.153 0.1656 0.1821 0.183 0.0988 37.88%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.63 0.59 0.87 1.01 1.16 1.44 1.39 -
P/RPS 0.21 0.16 0.22 0.25 0.28 0.34 0.30 -21.17%
P/EPS -3.56 -3.49 -4.93 -30.02 5.77 8.66 7.00 -
EY -28.12 -28.69 -20.28 -3.33 17.32 11.55 14.30 -
DY 8.00 8.54 5.79 8.34 7.28 5.87 6.22 18.28%
P/NAPS 0.40 0.38 0.58 0.62 0.64 0.79 1.39 -56.44%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 26/02/04 -
Price 0.55 0.57 0.70 1.00 1.02 1.15 1.49 -
P/RPS 0.18 0.16 0.18 0.25 0.25 0.27 0.32 -31.88%
P/EPS -3.10 -3.37 -3.97 -29.73 5.08 6.92 7.50 -
EY -32.21 -29.69 -25.21 -3.36 19.70 14.46 13.34 -
DY 9.16 8.84 7.20 8.43 8.28 7.35 5.80 35.65%
P/NAPS 0.35 0.36 0.46 0.61 0.57 0.63 1.49 -61.96%

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