[AZRB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.14%
YoY- -70.41%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 625,958 650,517 607,782 594,233 625,114 603,521 668,934 -4.32%
PBT 30,749 29,435 28,149 24,465 19,371 28,723 33,816 -6.13%
Tax -21,055 -20,056 -20,532 -19,063 -13,711 -17,692 -18,438 9.24%
NP 9,694 9,379 7,617 5,402 5,660 11,031 15,378 -26.45%
-
NP to SH 10,319 9,632 7,549 5,526 6,016 11,472 15,682 -24.32%
-
Tax Rate 68.47% 68.14% 72.94% 77.92% 70.78% 61.60% 54.52% -
Total Cost 616,264 641,138 600,165 588,831 619,454 592,490 653,556 -3.83%
-
Net Worth 262,154 221,884 217,694 217,184 214,661 210,397 210,694 15.66%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 262,154 221,884 217,694 217,184 214,661 210,397 210,694 15.66%
NOSH 387,916 330,727 276,543 279,444 279,761 277,678 276,067 25.42%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.55% 1.44% 1.25% 0.91% 0.91% 1.83% 2.30% -
ROE 3.94% 4.34% 3.47% 2.54% 2.80% 5.45% 7.44% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 161.36 196.69 219.78 212.65 223.44 217.35 242.31 -23.72%
EPS 2.66 2.91 2.73 1.98 2.15 4.13 5.68 -39.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6758 0.6709 0.7872 0.7772 0.7673 0.7577 0.7632 -7.78%
Adjusted Per Share Value based on latest NOSH - 279,444
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 97.12 100.93 94.30 92.19 96.99 93.64 103.78 -4.32%
EPS 1.60 1.49 1.17 0.86 0.93 1.78 2.43 -24.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4067 0.3443 0.3377 0.337 0.333 0.3264 0.3269 15.65%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.76 0.70 0.655 0.915 0.93 0.83 0.745 -
P/RPS 0.47 0.36 0.30 0.43 0.42 0.38 0.31 31.94%
P/EPS 28.57 24.04 23.99 46.27 43.25 20.09 13.12 67.92%
EY 3.50 4.16 4.17 2.16 2.31 4.98 7.62 -40.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.04 0.83 1.18 1.21 1.10 0.98 9.30%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 27/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.71 0.735 0.695 0.835 0.95 0.89 0.89 -
P/RPS 0.44 0.37 0.32 0.39 0.43 0.41 0.37 12.23%
P/EPS 26.69 25.24 25.46 42.23 44.18 21.54 15.67 42.57%
EY 3.75 3.96 3.93 2.37 2.26 4.64 6.38 -29.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.10 0.88 1.07 1.24 1.17 1.17 -6.95%

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