[AZRB] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.87%
YoY- 68.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 831,488 851,634 1,113,833 1,043,224 1,125,700 647,676 661,604 3.09%
PBT -18,486 -62,634 -106,764 62,996 60,549 31,580 24,958 -
Tax -11,296 -7,862 -9,531 -23,565 -38,996 -9,497 -12,564 -1.40%
NP -29,782 -70,497 -116,296 39,430 21,553 22,082 12,394 -
-
NP to SH -28,729 -64,249 -110,458 42,646 25,244 23,246 13,305 -
-
Tax Rate - - - 37.41% 64.40% 30.07% 50.34% -
Total Cost 861,270 922,131 1,230,129 1,003,793 1,104,146 625,593 649,209 3.83%
-
Net Worth 269,144 316,992 340,915 455,483 355,525 337,900 264,463 0.23%
Dividend
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - 12,879 12,879 - -
Div Payout % - - - - 51.02% 55.40% - -
Equity
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 269,144 316,992 340,915 455,483 355,525 337,900 264,463 0.23%
NOSH 598,098 598,098 598,098 531,548 482,984 482,991 391,333 5.81%
Ratio Analysis
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -3.58% -8.28% -10.44% 3.78% 1.91% 3.41% 1.87% -
ROE -10.67% -20.27% -32.40% 9.36% 7.10% 6.88% 5.03% -
Per Share
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 139.02 142.39 186.23 196.26 233.07 134.10 169.06 -2.57%
EPS -4.80 -10.75 -18.47 8.32 5.23 4.81 3.40 -
DPS 0.00 0.00 0.00 0.00 2.67 2.67 0.00 -
NAPS 0.45 0.53 0.57 0.8569 0.7361 0.6996 0.6758 -5.27%
Adjusted Per Share Value based on latest NOSH - 531,548
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 126.42 129.48 169.34 158.61 171.15 98.47 100.59 3.09%
EPS -4.37 -9.77 -16.79 6.48 3.84 3.53 2.02 -
DPS 0.00 0.00 0.00 0.00 1.96 1.96 0.00 -
NAPS 0.4092 0.4819 0.5183 0.6925 0.5405 0.5137 0.4021 0.23%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 31/03/22 31/03/21 31/03/20 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.215 0.285 0.16 1.13 0.635 0.63 0.76 -
P/RPS 0.15 0.20 0.09 0.58 0.27 0.47 0.45 -13.61%
P/EPS -4.48 -2.65 -0.87 14.08 12.15 13.09 22.35 -
EY -22.34 -37.69 -115.43 7.10 8.23 7.64 4.47 -
DY 0.00 0.00 0.00 0.00 4.20 4.23 0.00 -
P/NAPS 0.48 0.54 0.28 1.32 0.86 0.90 1.12 -10.67%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/05/22 28/05/21 29/06/20 29/11/17 29/11/16 30/11/15 27/11/14 -
Price 0.205 0.27 0.205 1.05 0.62 0.645 0.71 -
P/RPS 0.15 0.19 0.11 0.54 0.27 0.48 0.42 -12.82%
P/EPS -4.27 -2.51 -1.11 13.09 11.86 13.40 20.88 -
EY -23.43 -39.79 -90.09 7.64 8.43 7.46 4.79 -
DY 0.00 0.00 0.00 0.00 4.30 4.13 0.00 -
P/NAPS 0.46 0.51 0.36 1.23 0.84 0.92 1.05 -10.41%

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