[AZRB] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 147.81%
YoY- 352.23%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 366,383 308,847 249,125 205,606 198,843 240,201 257,914 26.45%
PBT 36,824 35,045 27,943 14,435 -4,645 -3,652 -4,117 -
Tax -14,163 -13,178 -9,234 -8,795 -7,172 -7,634 -7,631 51.19%
NP 22,661 21,867 18,709 5,640 -11,817 -11,286 -11,748 -
-
NP to SH 22,496 21,678 18,729 5,650 -11,817 -11,286 -11,748 -
-
Tax Rate 38.46% 37.60% 33.05% 60.93% - - - -
Total Cost 343,722 286,980 230,416 199,966 210,660 251,487 269,662 17.61%
-
Net Worth 69,554 126,743 66,679 111,305 105,170 104,335 100,661 -21.89%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 10,001 10,001 10,001 3,355 3,355 3,355 3,355 107.54%
Div Payout % 44.46% 46.14% 53.40% 59.39% 0.00% 0.00% 0.00% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 69,554 126,743 66,679 111,305 105,170 104,335 100,661 -21.89%
NOSH 69,554 66,703 66,679 66,677 66,702 66,684 66,579 2.96%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.19% 7.08% 7.51% 2.74% -5.94% -4.70% -4.56% -
ROE 32.34% 17.10% 28.09% 5.08% -11.24% -10.82% -11.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 526.76 463.01 373.62 308.36 298.10 360.20 387.38 22.80%
EPS 32.34 32.50 28.09 8.47 -17.72 -16.92 -17.65 -
DPS 14.38 15.00 15.00 5.04 5.04 5.04 5.04 101.55%
NAPS 1.00 1.9001 1.00 1.6693 1.5767 1.5646 1.5119 -24.14%
Adjusted Per Share Value based on latest NOSH - 66,677
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 55.70 46.96 37.88 31.26 30.23 36.52 39.21 26.44%
EPS 3.42 3.30 2.85 0.86 -1.80 -1.72 -1.79 -
DPS 1.52 1.52 1.52 0.51 0.51 0.51 0.51 107.51%
NAPS 0.1057 0.1927 0.1014 0.1692 0.1599 0.1586 0.153 -21.90%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.09 0.93 0.58 0.56 0.63 0.59 0.87 -
P/RPS 0.21 0.20 0.16 0.18 0.21 0.16 0.22 -3.06%
P/EPS 3.37 2.86 2.06 6.61 -3.56 -3.49 -4.93 -
EY 29.67 34.95 48.43 15.13 -28.12 -28.69 -20.28 -
DY 13.19 16.13 25.86 9.00 8.00 8.54 5.79 73.39%
P/NAPS 1.09 0.49 0.58 0.34 0.40 0.38 0.58 52.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/05/06 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 -
Price 1.04 1.03 0.74 0.51 0.55 0.57 0.70 -
P/RPS 0.20 0.22 0.20 0.17 0.18 0.16 0.18 7.29%
P/EPS 3.22 3.17 2.63 6.02 -3.10 -3.37 -3.97 -
EY 31.10 31.55 37.96 16.61 -32.21 -29.69 -25.21 -
DY 13.83 14.56 20.27 9.88 9.16 8.84 7.20 54.70%
P/NAPS 1.04 0.54 0.74 0.31 0.35 0.36 0.46 72.51%

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