[AZRB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 3.93%
YoY- -202.24%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 249,125 205,606 198,843 240,201 257,914 270,127 274,504 -6.24%
PBT 27,943 14,435 -4,645 -3,652 -4,117 4,831 19,683 26.23%
Tax -9,234 -8,795 -7,172 -7,634 -7,631 -7,071 -6,325 28.60%
NP 18,709 5,640 -11,817 -11,286 -11,748 -2,240 13,358 25.10%
-
NP to SH 18,729 5,650 -11,817 -11,286 -11,748 -2,240 13,358 25.19%
-
Tax Rate 33.05% 60.93% - - - 146.37% 32.13% -
Total Cost 230,416 199,966 210,660 251,487 269,662 272,367 261,146 -7.98%
-
Net Worth 66,679 111,305 105,170 104,335 100,661 108,899 119,758 -32.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 10,001 3,355 3,355 3,355 3,355 5,612 5,612 46.83%
Div Payout % 53.40% 59.39% 0.00% 0.00% 0.00% 0.00% 42.01% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 66,679 111,305 105,170 104,335 100,661 108,899 119,758 -32.24%
NOSH 66,679 66,677 66,702 66,684 66,579 66,584 66,484 0.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.51% 2.74% -5.94% -4.70% -4.56% -0.83% 4.87% -
ROE 28.09% 5.08% -11.24% -10.82% -11.67% -2.06% 11.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 373.62 308.36 298.10 360.20 387.38 405.69 412.89 -6.42%
EPS 28.09 8.47 -17.72 -16.92 -17.65 -3.36 20.09 24.96%
DPS 15.00 5.04 5.04 5.04 5.04 8.43 8.44 46.56%
NAPS 1.00 1.6693 1.5767 1.5646 1.5119 1.6355 1.8013 -32.38%
Adjusted Per Share Value based on latest NOSH - 66,684
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 37.88 31.26 30.23 36.52 39.21 41.07 41.73 -6.23%
EPS 2.85 0.86 -1.80 -1.72 -1.79 -0.34 2.03 25.30%
DPS 1.52 0.51 0.51 0.51 0.51 0.85 0.85 47.17%
NAPS 0.1014 0.1692 0.1599 0.1586 0.153 0.1656 0.1821 -32.24%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.58 0.56 0.63 0.59 0.87 1.01 1.16 -
P/RPS 0.16 0.18 0.21 0.16 0.22 0.25 0.28 -31.06%
P/EPS 2.06 6.61 -3.56 -3.49 -4.93 -30.02 5.77 -49.57%
EY 48.43 15.13 -28.12 -28.69 -20.28 -3.33 17.32 98.10%
DY 25.86 9.00 8.00 8.54 5.79 8.34 7.28 132.27%
P/NAPS 0.58 0.34 0.40 0.38 0.58 0.62 0.64 -6.33%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 28/11/05 26/08/05 24/05/05 28/02/05 29/11/04 18/08/04 -
Price 0.74 0.51 0.55 0.57 0.70 1.00 1.02 -
P/RPS 0.20 0.17 0.18 0.16 0.18 0.25 0.25 -13.78%
P/EPS 2.63 6.02 -3.10 -3.37 -3.97 -29.73 5.08 -35.44%
EY 37.96 16.61 -32.21 -29.69 -25.21 -3.36 19.70 54.66%
DY 20.27 9.88 9.16 8.84 7.20 8.43 8.28 81.34%
P/NAPS 0.74 0.31 0.35 0.36 0.46 0.61 0.57 18.95%

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