[AZRB] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -47.38%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,237,484 612,220 615,176 560,980 583,840 498,636 431,860 19.15%
PBT 24,436 22,548 35,504 20,768 36,600 37,260 46,056 -10.01%
Tax -8,384 -8,884 -17,592 -11,716 -14,708 -15,756 -13,724 -7.87%
NP 16,052 13,664 17,912 9,052 21,892 21,504 32,332 -11.00%
-
NP to SH 16,788 13,504 17,920 9,828 21,812 20,644 30,984 -9.70%
-
Tax Rate 34.31% 39.40% 49.55% 56.41% 40.19% 42.29% 29.80% -
Total Cost 1,221,432 598,556 597,264 551,928 561,948 477,132 399,528 20.45%
-
Net Worth 352,162 332,921 217,694 210,694 194,398 187,183 227,898 7.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 352,162 332,921 217,694 210,694 194,398 187,183 227,898 7.51%
NOSH 482,413 482,285 276,543 276,067 276,802 277,473 276,642 9.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.30% 2.23% 2.91% 1.61% 3.75% 4.31% 7.49% -
ROE 4.77% 4.06% 8.23% 4.66% 11.22% 11.03% 13.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 256.52 126.94 222.45 203.20 210.92 179.71 156.11 8.62%
EPS 3.48 2.80 6.48 3.56 7.88 7.44 11.20 -17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.6903 0.7872 0.7632 0.7023 0.6746 0.8238 -1.99%
Adjusted Per Share Value based on latest NOSH - 276,067
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 191.99 94.98 95.44 87.03 90.58 77.36 67.00 19.16%
EPS 2.60 2.10 2.78 1.52 3.38 3.20 4.81 -9.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5464 0.5165 0.3377 0.3269 0.3016 0.2904 0.3536 7.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.705 0.70 0.655 0.745 0.83 0.94 0.90 -
P/RPS 0.27 0.55 0.29 0.37 0.39 0.52 0.58 -11.95%
P/EPS 20.26 25.00 10.11 20.93 10.53 12.63 8.04 16.63%
EY 4.94 4.00 9.89 4.78 9.49 7.91 12.44 -14.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.83 0.98 1.18 1.39 1.09 -1.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 27/05/14 30/05/13 31/05/12 31/05/11 26/05/10 -
Price 0.715 0.70 0.695 0.89 0.71 0.81 0.75 -
P/RPS 0.28 0.55 0.31 0.44 0.34 0.45 0.48 -8.58%
P/EPS 20.55 25.00 10.73 25.00 9.01 10.89 6.70 20.51%
EY 4.87 4.00 9.32 4.00 11.10 9.19 14.93 -17.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 0.88 1.17 1.01 1.20 0.91 1.24%

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