[AZRB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -424.46%
YoY- -191.02%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 205,606 198,843 240,201 257,914 270,127 274,504 278,367 -18.27%
PBT 14,435 -4,645 -3,652 -4,117 4,831 19,683 16,474 -8.42%
Tax -8,795 -7,172 -7,634 -7,631 -7,071 -6,325 -5,435 37.79%
NP 5,640 -11,817 -11,286 -11,748 -2,240 13,358 11,039 -36.06%
-
NP to SH 5,650 -11,817 -11,286 -11,748 -2,240 13,358 11,039 -35.98%
-
Tax Rate 60.93% - - - 146.37% 32.13% 32.99% -
Total Cost 199,966 210,660 251,487 269,662 272,367 261,146 267,328 -17.58%
-
Net Worth 111,305 105,170 104,335 100,661 108,899 119,758 120,343 -5.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,355 3,355 3,355 3,355 5,612 5,612 5,612 -29.01%
Div Payout % 59.39% 0.00% 0.00% 0.00% 0.00% 42.01% 50.84% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 111,305 105,170 104,335 100,661 108,899 119,758 120,343 -5.06%
NOSH 66,677 66,702 66,684 66,579 66,584 66,484 66,400 0.27%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.74% -5.94% -4.70% -4.56% -0.83% 4.87% 3.97% -
ROE 5.08% -11.24% -10.82% -11.67% -2.06% 11.15% 9.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 308.36 298.10 360.20 387.38 405.69 412.89 419.23 -18.50%
EPS 8.47 -17.72 -16.92 -17.65 -3.36 20.09 16.63 -36.19%
DPS 5.04 5.04 5.04 5.04 8.43 8.44 8.45 -29.12%
NAPS 1.6693 1.5767 1.5646 1.5119 1.6355 1.8013 1.8124 -5.33%
Adjusted Per Share Value based on latest NOSH - 66,579
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 31.26 30.23 36.52 39.21 41.07 41.73 42.32 -18.27%
EPS 0.86 -1.80 -1.72 -1.79 -0.34 2.03 1.68 -35.98%
DPS 0.51 0.51 0.51 0.51 0.85 0.85 0.85 -28.84%
NAPS 0.1692 0.1599 0.1586 0.153 0.1656 0.1821 0.183 -5.08%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.56 0.63 0.59 0.87 1.01 1.16 1.44 -
P/RPS 0.18 0.21 0.16 0.22 0.25 0.28 0.34 -34.53%
P/EPS 6.61 -3.56 -3.49 -4.93 -30.02 5.77 8.66 -16.46%
EY 15.13 -28.12 -28.69 -20.28 -3.33 17.32 11.55 19.70%
DY 9.00 8.00 8.54 5.79 8.34 7.28 5.87 32.93%
P/NAPS 0.34 0.40 0.38 0.58 0.62 0.64 0.79 -42.96%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 19/05/04 -
Price 0.51 0.55 0.57 0.70 1.00 1.02 1.15 -
P/RPS 0.17 0.18 0.16 0.18 0.25 0.25 0.27 -26.51%
P/EPS 6.02 -3.10 -3.37 -3.97 -29.73 5.08 6.92 -8.86%
EY 16.61 -32.21 -29.69 -25.21 -3.36 19.70 14.46 9.67%
DY 9.88 9.16 8.84 7.20 8.43 8.28 7.35 21.77%
P/NAPS 0.31 0.35 0.36 0.46 0.61 0.57 0.63 -37.64%

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