[AZRB] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -329.01%
YoY- -396.8%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 444,604 442,809 447,407 430,713 484,277 515,705 457,262 -1.85%
PBT -64,835 -54,505 -52,113 -49,914 41,431 37,633 37,271 -
Tax -9,218 -12,010 -11,960 -11,452 -13,844 -12,312 -11,540 -13.89%
NP -74,053 -66,515 -64,073 -61,366 27,587 25,321 25,731 -
-
NP to SH -74,290 -66,716 -64,215 -61,630 26,912 24,535 24,815 -
-
Tax Rate - - - - 33.41% 32.72% 30.96% -
Total Cost 518,657 509,324 511,480 492,079 456,690 490,384 431,531 13.03%
-
Net Worth 184,302 185,889 187,183 178,868 226,728 226,359 227,898 -13.18%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 184,302 185,889 187,183 178,868 226,728 226,359 227,898 -13.18%
NOSH 269,999 277,364 277,473 276,586 277,073 276,318 276,642 -1.60%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -16.66% -15.02% -14.32% -14.25% 5.70% 4.91% 5.63% -
ROE -40.31% -35.89% -34.31% -34.46% 11.87% 10.84% 10.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 164.67 159.65 161.24 155.72 174.78 186.63 165.29 -0.24%
EPS -27.51 -24.05 -23.14 -22.28 9.71 8.88 8.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6826 0.6702 0.6746 0.6467 0.8183 0.8192 0.8238 -11.77%
Adjusted Per Share Value based on latest NOSH - 276,586
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.60 67.32 68.02 65.48 73.63 78.41 69.52 -1.84%
EPS -11.29 -10.14 -9.76 -9.37 4.09 3.73 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2802 0.2826 0.2846 0.2719 0.3447 0.3441 0.3465 -13.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.61 0.81 0.94 1.10 0.87 0.79 0.90 -
P/RPS 0.37 0.51 0.58 0.71 0.50 0.42 0.54 -22.26%
P/EPS -2.22 -3.37 -4.06 -4.94 8.96 8.90 10.03 -
EY -45.11 -29.70 -24.62 -20.26 11.16 11.24 9.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.21 1.39 1.70 1.06 0.96 1.09 -12.62%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 31/05/11 25/02/11 30/11/10 27/08/10 26/05/10 -
Price 0.67 0.72 0.81 1.01 1.02 0.80 0.75 -
P/RPS 0.41 0.45 0.50 0.65 0.58 0.43 0.45 -6.01%
P/EPS -2.44 -2.99 -3.50 -4.53 10.50 9.01 8.36 -
EY -41.07 -33.41 -28.57 -22.06 9.52 11.10 11.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.07 1.20 1.56 1.25 0.98 0.91 5.05%

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