[AZRB] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 49.65%
YoY- 109.58%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 560,980 583,840 498,636 431,860 440,416 639,472 494,272 2.13%
PBT 20,768 36,600 37,260 46,056 26,688 19,496 36,832 -9.09%
Tax -11,716 -14,708 -15,756 -13,724 -11,628 -8,484 -13,428 -2.24%
NP 9,052 21,892 21,504 32,332 15,060 11,012 23,404 -14.63%
-
NP to SH 9,828 21,812 20,644 30,984 14,784 9,720 21,932 -12.51%
-
Tax Rate 56.41% 40.19% 42.29% 29.80% 43.57% 43.52% 36.46% -
Total Cost 551,928 561,948 477,132 399,528 425,356 628,460 470,868 2.68%
-
Net Worth 210,694 194,398 187,183 227,898 214,754 209,780 141,582 6.84%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 210,694 194,398 187,183 227,898 214,754 209,780 141,582 6.84%
NOSH 276,067 276,802 277,473 276,642 275,820 276,136 66,784 26.65%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.61% 3.75% 4.31% 7.49% 3.42% 1.72% 4.74% -
ROE 4.66% 11.22% 11.03% 13.60% 6.88% 4.63% 15.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 203.20 210.92 179.71 156.11 159.67 231.58 740.10 -19.36%
EPS 3.56 7.88 7.44 11.20 5.36 3.52 32.84 -30.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.7023 0.6746 0.8238 0.7786 0.7597 2.12 -15.64%
Adjusted Per Share Value based on latest NOSH - 276,642
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 85.29 88.76 75.81 65.66 66.96 97.22 75.15 2.12%
EPS 1.49 3.32 3.14 4.71 2.25 1.48 3.33 -12.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3203 0.2956 0.2846 0.3465 0.3265 0.3189 0.2153 6.83%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.745 0.83 0.94 0.90 0.53 1.11 1.27 -
P/RPS 0.37 0.39 0.52 0.58 0.33 0.48 0.17 13.82%
P/EPS 20.93 10.53 12.63 8.04 9.89 31.53 3.87 32.45%
EY 4.78 9.49 7.91 12.44 10.11 3.17 25.86 -24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.18 1.39 1.09 0.68 1.46 0.60 8.51%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 31/05/12 31/05/11 26/05/10 28/05/09 30/05/08 25/05/07 -
Price 0.89 0.71 0.81 0.75 0.80 0.87 1.44 -
P/RPS 0.44 0.34 0.45 0.48 0.50 0.38 0.19 15.00%
P/EPS 25.00 9.01 10.89 6.70 14.93 24.72 4.38 33.64%
EY 4.00 11.10 9.19 14.93 6.70 4.05 22.81 -25.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.01 1.20 0.91 1.03 1.15 0.68 9.45%

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