[AZRB] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 52.25%
YoY- 30.15%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 176,426 158,176 442,344 421,356 1,040,246 643,834 487,665 -14.46%
PBT 82,692 -65,825 3,207 -18,356 -28,125 16,250 28,496 17.78%
Tax -4,484 -7,212 -6,785 -5,705 -5,144 -5,687 -7,946 -8.41%
NP 78,208 -73,037 -3,578 -24,061 -33,269 10,563 20,550 22.80%
-
NP to SH 79,213 -70,260 -5,216 -21,422 -30,667 14,438 21,954 21.79%
-
Tax Rate 5.42% - 211.57% - - 35.00% 27.88% -
Total Cost 98,218 231,213 445,922 445,417 1,073,515 633,271 467,115 -21.30%
-
Net Worth 164,435 167,467 287,087 340,915 426,982 467,898 432,734 -13.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 164,435 167,467 287,087 340,915 426,982 467,898 432,734 -13.81%
NOSH 657,741 598,098 598,098 598,098 598,098 531,642 531,540 3.32%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 44.33% -46.17% -0.81% -5.71% -3.20% 1.64% 4.21% -
ROE 48.17% -41.95% -1.82% -6.28% -7.18% 3.09% 5.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 26.82 26.45 73.96 70.45 173.93 121.10 93.60 -17.47%
EPS 12.04 -11.75 -0.87 -3.58 -5.13 2.72 4.37 16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.28 0.48 0.57 0.7139 0.8801 0.8306 -16.85%
Adjusted Per Share Value based on latest NOSH - 598,098
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 27.37 24.54 68.63 65.37 161.39 99.89 75.66 -14.46%
EPS 12.29 -10.90 -0.81 -3.32 -4.76 2.24 3.41 21.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2598 0.4454 0.5289 0.6625 0.7259 0.6714 -13.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 0.22 0.165 0.225 0.305 0.39 0.37 1.10 -
P/RPS 0.82 0.62 0.30 0.43 0.22 0.31 1.18 -5.44%
P/EPS 1.83 -1.40 -25.80 -8.52 -7.61 13.62 26.10 -33.53%
EY 54.74 -71.20 -3.88 -11.74 -13.15 7.34 3.83 50.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.59 0.47 0.54 0.55 0.42 1.32 -6.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 25/02/22 25/02/21 28/02/20 30/08/18 28/08/17 -
Price 0.195 0.16 0.225 0.245 0.285 0.445 1.08 -
P/RPS 0.73 0.60 0.30 0.35 0.16 0.37 1.15 -6.74%
P/EPS 1.62 -1.36 -25.80 -6.84 -5.56 16.39 25.63 -34.58%
EY 61.76 -73.42 -3.88 -14.62 -17.99 6.10 3.90 52.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.47 0.43 0.40 0.51 1.30 -7.55%

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