[AZRB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.33%
YoY- 11.79%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 430,397 213,518 283,264 331,114 449,233 220,409 230,826 10.93%
PBT 36,314 26,358 1,621 20,480 18,501 14,612 22,290 8.47%
Tax -14,938 -9,266 -7,693 -6,356 -5,866 -4,210 -6,878 13.79%
NP 21,376 17,092 -6,072 14,124 12,634 10,401 15,412 5.60%
-
NP to SH 21,138 17,125 -6,072 14,124 12,634 10,401 15,412 5.40%
-
Tax Rate 41.14% 35.15% 474.58% 31.04% 31.71% 28.81% 30.86% -
Total Cost 409,021 196,426 289,336 316,990 436,598 210,008 215,414 11.27%
-
Net Worth 66,701 111,379 108,889 113,282 91,506 77,055 68,108 -0.34%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 66,701 111,379 108,889 113,282 91,506 77,055 68,108 -0.34%
NOSH 66,701 66,722 66,578 65,067 42,474 30,003 30,000 14.23%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 4.97% 8.00% -2.14% 4.27% 2.81% 4.72% 6.68% -
ROE 31.69% 15.38% -5.58% 12.47% 13.81% 13.50% 22.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 645.26 320.01 425.46 508.88 1,057.66 734.60 769.42 -2.88%
EPS 31.69 25.67 -9.12 21.71 29.75 34.67 51.37 -7.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.6693 1.6355 1.741 2.1544 2.5682 2.2703 -12.76%
Adjusted Per Share Value based on latest NOSH - 65,093
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 65.44 32.46 43.07 50.34 68.30 33.51 35.09 10.94%
EPS 3.21 2.60 -0.92 2.15 1.92 1.58 2.34 5.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1014 0.1693 0.1656 0.1722 0.1391 0.1172 0.1035 -0.34%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 1.05 0.56 1.01 1.48 1.50 1.65 1.60 -
P/RPS 0.16 0.17 0.24 0.29 0.14 0.22 0.21 -4.42%
P/EPS 3.31 2.18 -11.07 6.82 5.04 4.76 3.11 1.04%
EY 30.18 45.83 -9.03 14.67 19.83 21.01 32.11 -1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.34 0.62 0.85 0.70 0.64 0.70 6.98%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 28/11/01 14/11/00 -
Price 1.15 0.51 1.00 1.41 1.54 1.92 1.64 -
P/RPS 0.18 0.16 0.24 0.28 0.15 0.26 0.21 -2.53%
P/EPS 3.63 1.99 -10.96 6.50 5.18 5.54 3.19 2.17%
EY 27.56 50.33 -9.12 15.39 19.32 18.06 31.33 -2.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.31 0.61 0.81 0.71 0.75 0.72 8.11%

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