[AZRB] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.37%
YoY- 55.54%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 384,038 685,604 478,386 407,546 173,026 291,170 355,810 1.27%
PBT 31,532 28,084 40,766 36,708 18,946 20,002 18,588 9.19%
Tax -10,986 -12,878 -14,104 -15,238 -5,380 -6,298 -5,786 11.26%
NP 20,546 15,206 26,662 21,470 13,566 13,704 12,802 8.19%
-
NP to SH 20,110 14,302 25,628 21,100 13,566 13,704 12,802 7.81%
-
Tax Rate 34.84% 45.86% 34.60% 41.51% 28.40% 31.49% 31.13% -
Total Cost 363,492 670,398 451,724 386,076 159,460 277,466 343,008 0.97%
-
Net Worth 216,016 204,562 141,749 66,729 105,159 119,830 92,633 15.14%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 216,016 204,562 141,749 66,729 105,159 119,830 92,633 15.14%
NOSH 276,236 276,100 66,844 66,729 66,696 66,524 46,316 34.62%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.35% 2.22% 5.57% 5.27% 7.84% 4.71% 3.60% -
ROE 9.31% 6.99% 18.08% 31.62% 12.90% 11.44% 13.82% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 139.03 248.32 715.68 610.74 259.42 437.69 768.21 -24.77%
EPS 7.28 5.18 38.34 31.62 20.34 20.60 19.74 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.782 0.7409 2.1206 1.00 1.5767 1.8013 2.00 -14.47%
Adjusted Per Share Value based on latest NOSH - 69,554
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 58.39 104.24 72.73 61.96 26.31 44.27 54.10 1.27%
EPS 3.06 2.17 3.90 3.21 2.06 2.08 1.95 7.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3284 0.311 0.2155 0.1015 0.1599 0.1822 0.1408 15.14%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.75 0.75 1.66 1.09 0.63 1.16 1.76 -
P/RPS 0.54 0.30 0.23 0.18 0.24 0.27 0.23 15.27%
P/EPS 10.30 14.48 4.33 3.45 3.10 5.63 6.37 8.33%
EY 9.71 6.91 23.10 29.01 32.29 17.76 15.70 -7.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 0.78 1.09 0.40 0.64 0.88 1.45%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 26/08/09 29/08/08 29/08/07 28/08/06 26/08/05 18/08/04 28/08/03 -
Price 0.90 0.72 2.01 1.04 0.55 1.02 1.46 -
P/RPS 0.65 0.29 0.28 0.17 0.21 0.23 0.19 22.72%
P/EPS 12.36 13.90 5.24 3.29 2.70 4.95 5.28 15.21%
EY 8.09 7.19 19.07 30.40 36.98 20.20 18.93 -13.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.97 0.95 1.04 0.35 0.57 0.73 7.86%

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