[AZRB] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 29.38%
YoY- 49.34%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 810,836 723,152 1,135,788 1,216,544 1,000,744 1,237,484 612,220 4.41%
PBT 51,532 -178,188 17,394 50,448 27,116 24,436 22,548 13.54%
Tax -15,124 -12,136 -7,309 -17,528 -6,744 -8,384 -8,884 8.52%
NP 36,408 -190,324 10,084 32,920 20,372 16,052 13,664 16.25%
-
NP to SH 24,880 -179,452 17,167 36,528 24,460 16,788 13,504 9.84%
-
Tax Rate 29.35% - 42.02% 34.74% 24.87% 34.31% 39.40% -
Total Cost 774,428 913,476 1,125,703 1,183,624 980,372 1,221,432 598,556 4.03%
-
Net Worth 293,068 322,973 469,327 458,471 376,121 352,162 332,921 -1.94%
Dividend
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 293,068 322,973 469,327 458,471 376,121 352,162 332,921 -1.94%
NOSH 598,098 598,098 598,098 531,642 485,317 482,413 482,285 3.36%
Ratio Analysis
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 4.49% -26.32% 0.89% 2.71% 2.04% 1.30% 2.23% -
ROE 8.49% -55.56% 3.66% 7.97% 6.50% 4.77% 4.06% -
Per Share
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 135.57 120.91 189.90 228.86 206.20 256.52 126.94 1.01%
EPS 4.16 -30.00 2.87 6.88 5.04 3.48 2.80 6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.54 0.7847 0.8625 0.775 0.73 0.6903 -5.13%
Adjusted Per Share Value based on latest NOSH - 531,642
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 125.80 112.20 176.22 188.74 155.26 191.99 94.98 4.41%
EPS 3.86 -27.84 2.66 5.67 3.79 2.60 2.10 9.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4547 0.5011 0.7282 0.7113 0.5835 0.5464 0.5165 -1.93%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 30/09/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.25 0.21 0.35 0.72 1.00 0.705 0.70 -
P/RPS 0.18 0.17 0.18 0.31 0.48 0.27 0.55 -15.77%
P/EPS 6.01 -0.70 12.19 10.48 19.84 20.26 25.00 -19.67%
EY 16.64 -142.88 8.20 9.54 5.04 4.94 4.00 24.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.45 0.83 1.29 0.97 1.01 -9.96%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/11/21 30/11/20 29/11/19 30/05/18 30/05/17 26/05/16 29/05/15 -
Price 0.23 0.23 0.375 0.375 1.11 0.715 0.70 -
P/RPS 0.17 0.19 0.20 0.16 0.54 0.28 0.55 -16.51%
P/EPS 5.53 -0.77 13.06 5.46 22.02 20.55 25.00 -20.69%
EY 18.09 -130.45 7.65 18.32 4.54 4.87 4.00 26.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.48 0.43 1.43 0.98 1.01 -11.09%

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