[AZRB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -11.31%
YoY- -3.93%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 270,127 274,504 278,367 306,014 350,439 415,080 449,436 -28.71%
PBT 4,831 19,683 16,474 18,976 21,115 18,861 21,268 -62.67%
Tax -7,071 -6,325 -5,435 -6,069 -6,562 -5,919 -6,638 4.29%
NP -2,240 13,358 11,039 12,907 14,553 12,942 14,630 -
-
NP to SH -2,240 13,358 11,039 12,907 14,553 12,942 14,630 -
-
Tax Rate 146.37% 32.13% 32.99% 31.98% 31.08% 31.38% 31.21% -
Total Cost 272,367 261,146 267,328 293,107 335,886 402,138 434,806 -26.72%
-
Net Worth 108,899 119,758 120,343 64,953 113,327 92,737 92,565 11.40%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 5,612 5,612 5,612 5,612 4,688 4,688 4,688 12.70%
Div Payout % 0.00% 42.01% 50.84% 43.48% 32.22% 36.23% 32.05% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 108,899 119,758 120,343 64,953 113,327 92,737 92,565 11.40%
NOSH 66,584 66,484 66,400 64,953 65,093 46,368 46,282 27.35%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.83% 4.87% 3.97% 4.22% 4.15% 3.12% 3.26% -
ROE -2.06% 11.15% 9.17% 19.87% 12.84% 13.96% 15.80% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 405.69 412.89 419.23 471.13 538.37 895.17 971.06 -44.02%
EPS -3.36 20.09 16.63 19.87 22.36 27.91 31.61 -
DPS 8.43 8.44 8.45 8.64 7.20 10.11 10.13 -11.49%
NAPS 1.6355 1.8013 1.8124 1.00 1.741 2.00 2.00 -12.52%
Adjusted Per Share Value based on latest NOSH - 64,953
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.07 41.73 42.32 46.52 53.28 63.11 68.33 -28.71%
EPS -0.34 2.03 1.68 1.96 2.21 1.97 2.22 -
DPS 0.85 0.85 0.85 0.85 0.71 0.71 0.71 12.71%
NAPS 0.1656 0.1821 0.183 0.0988 0.1723 0.141 0.1407 11.44%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.01 1.16 1.44 1.39 1.48 1.76 1.45 -
P/RPS 0.25 0.28 0.34 0.30 0.27 0.20 0.15 40.44%
P/EPS -30.02 5.77 8.66 7.00 6.62 6.31 4.59 -
EY -3.33 17.32 11.55 14.30 15.11 15.86 21.80 -
DY 8.34 7.28 5.87 6.22 4.87 5.75 6.99 12.45%
P/NAPS 0.62 0.64 0.79 1.39 0.85 0.88 0.73 -10.28%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 18/08/04 19/05/04 26/02/04 19/11/03 28/08/03 29/05/03 -
Price 1.00 1.02 1.15 1.49 1.41 1.46 1.55 -
P/RPS 0.25 0.25 0.27 0.32 0.26 0.16 0.16 34.54%
P/EPS -29.73 5.08 6.92 7.50 6.31 5.23 4.90 -
EY -3.36 19.70 14.46 13.34 15.86 19.12 20.39 -
DY 8.43 8.28 7.35 5.80 5.11 6.93 6.54 18.38%
P/NAPS 0.61 0.57 0.63 1.49 0.81 0.73 0.78 -15.07%

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