[AZRB] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -196.72%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 594,579 722,489 831,871 867,969 868,902 846,981 805,541 -18.31%
PBT -87,666 -49,529 -21,831 -33,379 2,488 -54,942 3,475 -
Tax -11,492 -11,686 -22,479 -20,984 -20,651 -19,904 -28,876 -45.86%
NP -99,158 -61,215 -44,310 -54,363 -18,163 -74,846 -25,401 147.71%
-
NP to SH -92,283 -58,146 -42,172 -52,606 -17,729 -68,812 -14,619 241.17%
-
Tax Rate - - - - 830.02% - 830.96% -
Total Cost 693,737 783,704 876,181 922,332 887,065 921,827 830,942 -11.32%
-
Net Worth 191,391 233,258 269,144 287,087 293,068 288,658 316,992 -28.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 191,391 233,258 269,144 287,087 293,068 288,658 316,992 -28.54%
NOSH 598,098 598,098 598,098 598,098 598,098 598,098 598,098 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -16.68% -8.47% -5.33% -6.26% -2.09% -8.84% -3.15% -
ROE -48.22% -24.93% -15.67% -18.32% -6.05% -23.84% -4.61% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 99.41 120.80 139.09 145.12 145.28 143.78 134.68 -18.31%
EPS -15.43 -9.72 -7.05 -8.80 -2.96 -11.68 -2.44 241.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.39 0.45 0.48 0.49 0.49 0.53 -28.54%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 92.25 112.09 129.06 134.66 134.81 131.41 124.98 -18.31%
EPS -14.32 -9.02 -6.54 -8.16 -2.75 -10.68 -2.27 241.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2969 0.3619 0.4176 0.4454 0.4547 0.4478 0.4918 -28.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.175 0.175 0.215 0.225 0.25 0.24 0.285 -
P/RPS 0.18 0.14 0.15 0.16 0.17 0.17 0.21 -9.75%
P/EPS -1.13 -1.80 -3.05 -2.56 -8.43 -2.05 -11.66 -78.87%
EY -88.17 -55.55 -32.80 -39.09 -11.86 -48.67 -8.58 371.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.48 0.47 0.51 0.49 0.54 1.22%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 25/02/22 30/11/21 30/09/21 28/05/21 -
Price 0.18 0.175 0.205 0.225 0.23 0.25 0.27 -
P/RPS 0.18 0.14 0.15 0.16 0.16 0.17 0.20 -6.77%
P/EPS -1.17 -1.80 -2.91 -2.56 -7.76 -2.14 -11.05 -77.58%
EY -85.72 -55.55 -34.40 -39.09 -12.89 -46.72 -9.05 347.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.45 0.46 0.47 0.47 0.51 0.51 6.42%

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