[AZRB] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 194.28%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 260,419 248,324 192,019 342,802 239,193 203,773 86,513 20.15%
PBT 16,380 20,971 15,766 14,042 20,383 18,354 9,473 9.55%
Tax -7,348 -6,791 -5,493 -6,439 -7,052 -7,619 -2,690 18.22%
NP 9,032 14,180 10,273 7,603 13,331 10,735 6,783 4.88%
-
NP to SH 8,739 13,825 10,055 7,151 12,814 10,550 6,783 4.31%
-
Tax Rate 44.86% 32.38% 34.84% 45.86% 34.60% 41.51% 28.40% -
Total Cost 251,387 234,144 181,746 335,199 225,862 193,038 79,730 21.08%
-
Net Worth 185,344 226,508 216,016 204,562 141,749 66,729 105,159 9.90%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 6,913 - - - - - - -
Div Payout % 79.11% - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 185,344 226,508 216,016 204,562 141,749 66,729 105,159 9.90%
NOSH 276,550 276,500 276,236 276,100 66,844 66,729 66,696 26.73%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.47% 5.71% 5.35% 2.22% 5.57% 5.27% 7.84% -
ROE 4.72% 6.10% 4.65% 3.50% 9.04% 15.81% 6.45% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 94.17 89.81 69.51 124.16 357.84 305.37 129.71 -5.19%
EPS 3.16 5.00 3.64 2.59 19.17 15.81 10.17 -17.69%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.8192 0.782 0.7409 2.1206 1.00 1.5767 -13.28%
Adjusted Per Share Value based on latest NOSH - 276,081
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 39.59 37.75 29.19 52.12 36.37 30.98 13.15 20.15%
EPS 1.33 2.10 1.53 1.09 1.95 1.60 1.03 4.35%
DPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2818 0.3444 0.3284 0.311 0.2155 0.1015 0.1599 9.89%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.81 0.79 0.75 0.75 1.66 1.09 0.63 -
P/RPS 0.86 0.88 1.08 0.60 0.46 0.36 0.49 9.82%
P/EPS 25.63 15.80 20.60 28.96 8.66 6.89 6.19 26.70%
EY 3.90 6.33 4.85 3.45 11.55 14.50 16.14 -21.07%
DY 3.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.96 0.96 1.01 0.78 1.09 0.40 20.24%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 27/08/10 26/08/09 29/08/08 29/08/07 28/08/06 26/08/05 -
Price 0.72 0.80 0.90 0.72 2.01 1.04 0.55 -
P/RPS 0.76 0.89 1.29 0.58 0.56 0.34 0.42 10.38%
P/EPS 22.78 16.00 24.73 27.80 10.49 6.58 5.41 27.06%
EY 4.39 6.25 4.04 3.60 9.54 15.20 18.49 -21.30%
DY 3.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.98 1.15 0.97 0.95 1.04 0.35 20.46%

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