[AZRB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 243.98%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 239,193 203,773 86,513 145,585 177,905 201,045 98,112 16.00%
PBT 20,383 18,354 9,473 10,001 9,294 10,063 6,401 21.28%
Tax -7,052 -7,619 -2,690 -3,149 -2,893 -3,169 -1,858 24.88%
NP 13,331 10,735 6,783 6,852 6,401 6,894 4,543 19.64%
-
NP to SH 12,814 10,550 6,783 6,852 6,401 6,894 4,543 18.85%
-
Tax Rate 34.60% 41.51% 28.40% 31.49% 31.13% 31.49% 29.03% -
Total Cost 225,862 193,038 79,730 138,733 171,504 194,151 93,569 15.81%
-
Net Worth 141,749 66,729 105,159 119,830 92,633 84,234 77,230 10.64%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 141,749 66,729 105,159 119,830 92,633 84,234 77,230 10.64%
NOSH 66,844 66,729 66,696 66,524 46,316 30,000 30,006 14.27%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.57% 5.27% 7.84% 4.71% 3.60% 3.43% 4.63% -
ROE 9.04% 15.81% 6.45% 5.72% 6.91% 8.18% 5.88% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 357.84 305.37 129.71 218.84 384.10 670.15 326.97 1.51%
EPS 19.17 15.81 10.17 10.30 9.87 22.98 15.14 4.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1206 1.00 1.5767 1.8013 2.00 2.8078 2.5738 -3.17%
Adjusted Per Share Value based on latest NOSH - 66,484
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 37.11 31.61 13.42 22.59 27.60 31.19 15.22 16.00%
EPS 1.99 1.64 1.05 1.06 0.99 1.07 0.70 19.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2199 0.1035 0.1632 0.1859 0.1437 0.1307 0.1198 10.64%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.66 1.09 0.63 1.16 1.76 2.30 1.50 -
P/RPS 0.46 0.36 0.49 0.53 0.46 0.34 0.46 0.00%
P/EPS 8.66 6.89 6.19 11.26 12.74 10.01 9.91 -2.22%
EY 11.55 14.50 16.14 8.88 7.85 9.99 10.09 2.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.09 0.40 0.64 0.88 0.82 0.58 5.05%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 26/08/05 18/08/04 28/08/03 23/08/02 26/09/01 -
Price 2.01 1.04 0.55 1.02 1.46 1.71 1.60 -
P/RPS 0.56 0.34 0.42 0.47 0.38 0.26 0.49 2.24%
P/EPS 10.49 6.58 5.41 9.90 10.56 7.44 10.57 -0.12%
EY 9.54 15.20 18.49 10.10 9.47 13.44 9.46 0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.04 0.35 0.57 0.73 0.61 0.62 7.36%

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