[AZRB] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 26.24%
YoY- 382.04%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 677,926 519,908 430,397 213,518 283,264 331,114 449,233 7.09%
PBT 30,716 46,954 36,314 26,358 1,621 20,480 18,501 8.80%
Tax -13,170 -16,653 -14,938 -9,266 -7,693 -6,356 -5,866 14.41%
NP 17,545 30,301 21,376 17,092 -6,072 14,124 12,634 5.62%
-
NP to SH 16,697 29,148 21,138 17,125 -6,072 14,124 12,634 4.75%
-
Tax Rate 42.88% 35.47% 41.14% 35.15% 474.58% 31.04% 31.71% -
Total Cost 660,381 489,606 409,021 196,426 289,336 316,990 436,598 7.13%
-
Net Worth 209,794 134,413 66,701 111,379 108,889 113,282 91,506 14.81%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 209,794 134,413 66,701 111,379 108,889 113,282 91,506 14.81%
NOSH 276,445 67,938 66,701 66,722 66,578 65,067 42,474 36.60%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.59% 5.83% 4.97% 8.00% -2.14% 4.27% 2.81% -
ROE 7.96% 21.69% 31.69% 15.38% -5.58% 12.47% 13.81% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 245.23 773.60 645.26 320.01 425.46 508.88 1,057.66 -21.60%
EPS 6.04 12.01 31.69 25.67 -9.12 21.71 29.75 -23.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7589 2.00 1.00 1.6693 1.6355 1.741 2.1544 -15.94%
Adjusted Per Share Value based on latest NOSH - 66,677
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 105.18 80.66 66.78 33.13 43.95 51.37 69.70 7.09%
EPS 2.59 4.52 3.28 2.66 -0.94 2.19 1.96 4.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3255 0.2085 0.1035 0.1728 0.1689 0.1758 0.142 14.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.62 2.24 1.05 0.56 1.01 1.48 1.50 -
P/RPS 0.25 0.29 0.16 0.17 0.24 0.29 0.14 10.13%
P/EPS 10.26 5.16 3.31 2.18 -11.07 6.82 5.04 12.56%
EY 9.74 19.36 30.18 45.83 -9.03 14.67 19.83 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.12 1.05 0.34 0.62 0.85 0.70 2.66%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 -
Price 0.48 2.78 1.15 0.51 1.00 1.41 1.54 -
P/RPS 0.20 0.36 0.18 0.16 0.24 0.28 0.15 4.90%
P/EPS 7.95 6.41 3.63 1.99 -10.96 6.50 5.18 7.39%
EY 12.58 15.60 27.56 50.33 -9.12 15.39 19.32 -6.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.39 1.15 0.31 0.61 0.81 0.71 -1.97%

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