[AZRB] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -47.56%
YoY- -70.78%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 650,517 607,782 594,233 625,114 603,521 668,934 674,649 -2.40%
PBT 29,435 28,149 24,465 19,371 28,723 33,816 37,774 -15.35%
Tax -20,056 -20,532 -19,063 -13,711 -17,692 -18,438 -19,186 3.00%
NP 9,379 7,617 5,402 5,660 11,031 15,378 18,588 -36.69%
-
NP to SH 9,632 7,549 5,526 6,016 11,472 15,682 18,678 -35.77%
-
Tax Rate 68.14% 72.94% 77.92% 70.78% 61.60% 54.52% 50.79% -
Total Cost 641,138 600,165 588,831 619,454 592,490 653,556 656,061 -1.52%
-
Net Worth 221,884 217,694 217,184 214,661 210,397 210,694 208,734 4.16%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 221,884 217,694 217,184 214,661 210,397 210,694 208,734 4.16%
NOSH 330,727 276,543 279,444 279,761 277,678 276,067 278,313 12.22%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.44% 1.25% 0.91% 0.91% 1.83% 2.30% 2.76% -
ROE 4.34% 3.47% 2.54% 2.80% 5.45% 7.44% 8.95% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 196.69 219.78 212.65 223.44 217.35 242.31 242.41 -13.03%
EPS 2.91 2.73 1.98 2.15 4.13 5.68 6.71 -42.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6709 0.7872 0.7772 0.7673 0.7577 0.7632 0.75 -7.17%
Adjusted Per Share Value based on latest NOSH - 279,761
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 98.90 92.40 90.34 95.04 91.76 101.70 102.57 -2.40%
EPS 1.46 1.15 0.84 0.91 1.74 2.38 2.84 -35.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3373 0.331 0.3302 0.3264 0.3199 0.3203 0.3174 4.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.655 0.915 0.93 0.83 0.745 0.68 -
P/RPS 0.36 0.30 0.43 0.42 0.38 0.31 0.28 18.29%
P/EPS 24.04 23.99 46.27 43.25 20.09 13.12 10.13 78.19%
EY 4.16 4.17 2.16 2.31 4.98 7.62 9.87 -43.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.83 1.18 1.21 1.10 0.98 0.91 9.33%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.735 0.695 0.835 0.95 0.89 0.89 0.72 -
P/RPS 0.37 0.32 0.39 0.43 0.41 0.37 0.30 15.05%
P/EPS 25.24 25.46 42.23 44.18 21.54 15.67 10.73 77.14%
EY 3.96 3.93 2.37 2.26 4.64 6.38 9.32 -43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.88 1.07 1.24 1.17 1.17 0.96 9.52%

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