[AZRB] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -10.63%
YoY- 74.72%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,113,833 1,043,224 1,125,700 647,676 661,604 619,302 685,349 6.68%
PBT -106,764 62,996 60,549 31,580 24,958 16,578 41,118 -
Tax -9,531 -23,565 -38,996 -9,497 -12,564 -9,905 -17,210 -7.57%
NP -116,296 39,430 21,553 22,082 12,394 6,673 23,908 -
-
NP to SH -110,458 42,646 25,244 23,246 13,305 6,916 23,798 -
-
Tax Rate - 37.41% 64.40% 30.07% 50.34% 59.75% 41.86% -
Total Cost 1,230,129 1,003,793 1,104,146 625,593 649,209 612,629 661,441 8.61%
-
Net Worth 340,915 455,483 355,525 337,900 264,463 212,833 206,716 6.89%
Dividend
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 12,879 12,879 - - - -
Div Payout % - - 51.02% 55.40% - - - -
Equity
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 340,915 455,483 355,525 337,900 264,463 212,833 206,716 6.89%
NOSH 598,098 531,548 482,984 482,991 391,333 277,379 276,728 10.81%
Ratio Analysis
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -10.44% 3.78% 1.91% 3.41% 1.87% 1.08% 3.49% -
ROE -32.40% 9.36% 7.10% 6.88% 5.03% 3.25% 11.51% -
Per Share
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 186.23 196.26 233.07 134.10 169.06 223.27 247.66 -3.72%
EPS -18.47 8.32 5.23 4.81 3.40 2.49 8.60 -
DPS 0.00 0.00 2.67 2.67 0.00 0.00 0.00 -
NAPS 0.57 0.8569 0.7361 0.6996 0.6758 0.7673 0.747 -3.53%
Adjusted Per Share Value based on latest NOSH - 481,413
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 172.81 161.85 174.65 100.49 102.65 96.08 106.33 6.68%
EPS -17.14 6.62 3.92 3.61 2.06 1.07 3.69 -
DPS 0.00 0.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.5289 0.7067 0.5516 0.5242 0.4103 0.3302 0.3207 6.89%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.16 1.13 0.635 0.63 0.76 0.93 0.68 -
P/RPS 0.09 0.58 0.27 0.47 0.45 0.42 0.27 -13.61%
P/EPS -0.87 14.08 12.15 13.09 22.35 37.30 7.91 -
EY -115.43 7.10 8.23 7.64 4.47 2.68 12.65 -
DY 0.00 0.00 4.20 4.23 0.00 0.00 0.00 -
P/NAPS 0.28 1.32 0.86 0.90 1.12 1.21 0.91 -14.53%
Price Multiplier on Announcement Date
31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/06/20 29/11/17 29/11/16 30/11/15 27/11/14 29/11/13 27/11/12 -
Price 0.205 1.05 0.62 0.645 0.71 0.95 0.67 -
P/RPS 0.11 0.54 0.27 0.48 0.42 0.43 0.27 -11.27%
P/EPS -1.11 13.09 11.86 13.40 20.88 38.10 7.79 -
EY -90.09 7.64 8.43 7.46 4.79 2.62 12.84 -
DY 0.00 0.00 4.30 4.13 0.00 0.00 0.00 -
P/NAPS 0.36 1.23 0.84 0.92 1.05 1.24 0.90 -11.49%

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