[AZRB] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 136.16%
YoY- 113.86%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Revenue 421,192 299,196 810,836 723,152 1,135,788 1,216,544 1,000,744 -12.45%
PBT -74,532 -101,016 51,532 -178,188 17,394 50,448 27,116 -
Tax -9,680 -14,348 -15,124 -12,136 -7,309 -17,528 -6,744 5.71%
NP -84,212 -115,364 36,408 -190,324 10,084 32,920 20,372 -
-
NP to SH -79,940 -111,668 24,880 -179,452 17,167 36,528 24,460 -
-
Tax Rate - - 29.35% - 42.02% 34.74% 24.87% -
Total Cost 505,404 414,560 774,428 913,476 1,125,703 1,183,624 980,372 -9.68%
-
Net Worth 59,809 191,391 293,068 322,973 469,327 458,471 376,121 -24.62%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Net Worth 59,809 191,391 293,068 322,973 469,327 458,471 376,121 -24.62%
NOSH 598,098 598,098 598,098 598,098 598,098 531,642 485,317 3.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
NP Margin -19.99% -38.56% 4.49% -26.32% 0.89% 2.71% 2.04% -
ROE -133.66% -58.35% 8.49% -55.56% 3.66% 7.97% 6.50% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 70.42 50.02 135.57 120.91 189.90 228.86 206.20 -15.22%
EPS -13.36 -18.68 4.16 -30.00 2.87 6.88 5.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.32 0.49 0.54 0.7847 0.8625 0.775 -27.00%
Adjusted Per Share Value based on latest NOSH - 598,098
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
RPS 64.04 45.49 123.28 109.94 172.68 184.96 152.15 -12.45%
EPS -12.15 -16.98 3.78 -27.28 2.61 5.55 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0909 0.291 0.4456 0.491 0.7135 0.697 0.5718 -24.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 -
Price 0.24 0.175 0.25 0.21 0.35 0.72 1.00 -
P/RPS 0.34 0.35 0.18 0.17 0.18 0.31 0.48 -5.16%
P/EPS -1.80 -0.94 6.01 -0.70 12.19 10.48 19.84 -
EY -55.69 -106.69 16.64 -142.88 8.20 9.54 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 0.55 0.51 0.39 0.45 0.83 1.29 10.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 CAGR
Date 17/11/23 29/11/22 30/11/21 30/11/20 29/11/19 30/05/18 30/05/17 -
Price 0.185 0.18 0.23 0.23 0.375 0.375 1.11 -
P/RPS 0.26 0.36 0.17 0.19 0.20 0.16 0.54 -10.62%
P/EPS -1.38 -0.96 5.53 -0.77 13.06 5.46 22.02 -
EY -72.25 -103.73 18.09 -130.45 7.65 18.32 4.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.56 0.47 0.43 0.48 0.43 1.43 4.03%

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