[AZRB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.35%
YoY- -376.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 614,447 556,169 534,868 444,604 442,809 447,407 430,713 26.75%
PBT 27,341 24,264 24,429 -64,835 -54,505 -52,113 -49,914 -
Tax -12,384 -11,560 -11,822 -9,218 -12,010 -11,960 -11,452 5.35%
NP 14,957 12,704 12,607 -74,053 -66,515 -64,073 -61,366 -
-
NP to SH 14,339 12,152 11,860 -74,290 -66,716 -64,215 -61,630 -
-
Tax Rate 45.29% 47.64% 48.39% - - - - -
Total Cost 599,490 543,465 522,261 518,657 509,324 511,480 492,079 14.08%
-
Net Worth 202,551 194,398 192,054 184,302 185,889 187,183 178,868 8.65%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 202,551 194,398 192,054 184,302 185,889 187,183 178,868 8.65%
NOSH 277,163 276,802 277,735 269,999 277,364 277,473 276,586 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.43% 2.28% 2.36% -16.66% -15.02% -14.32% -14.25% -
ROE 7.08% 6.25% 6.18% -40.31% -35.89% -34.31% -34.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 221.69 200.93 192.58 164.67 159.65 161.24 155.72 26.57%
EPS 5.17 4.39 4.27 -27.51 -24.05 -23.14 -22.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7308 0.7023 0.6915 0.6826 0.6702 0.6746 0.6467 8.49%
Adjusted Per Share Value based on latest NOSH - 269,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 93.42 84.56 81.32 67.60 67.32 68.02 65.48 26.75%
EPS 2.18 1.85 1.80 -11.29 -10.14 -9.76 -9.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3079 0.2956 0.292 0.2802 0.2826 0.2846 0.2719 8.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.73 0.83 0.67 0.61 0.81 0.94 1.10 -
P/RPS 0.33 0.41 0.35 0.37 0.51 0.58 0.71 -40.02%
P/EPS 14.11 18.91 15.69 -2.22 -3.37 -4.06 -4.94 -
EY 7.09 5.29 6.37 -45.11 -29.70 -24.62 -20.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.18 0.97 0.89 1.21 1.39 1.70 -29.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 29/02/12 30/11/11 24/08/11 31/05/11 25/02/11 -
Price 0.71 0.71 1.00 0.67 0.72 0.81 1.01 -
P/RPS 0.32 0.35 0.52 0.41 0.45 0.50 0.65 -37.67%
P/EPS 13.72 16.17 23.42 -2.44 -2.99 -3.50 -4.53 -
EY 7.29 6.18 4.27 -41.07 -33.41 -28.57 -22.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 1.45 0.98 1.07 1.20 1.56 -27.17%

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