[AZRB] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.57%
YoY- -48.39%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 123,568 99,851 40,129 57,842 85,489 75,083 45,498 18.10%
PBT 9,208 10,589 3,487 3,022 5,524 3,886 3,440 17.82%
Tax -3,357 -4,977 -1,033 -1,030 -1,664 -1,221 -997 22.41%
NP 5,851 5,612 2,454 1,992 3,860 2,665 2,443 15.66%
-
NP to SH 5,483 5,403 2,454 1,992 3,860 2,665 2,443 14.41%
-
Tax Rate 36.46% 47.00% 29.62% 34.08% 30.12% 31.42% 28.98% -
Total Cost 117,717 94,239 37,675 55,850 81,629 72,418 43,055 18.24%
-
Net Worth 141,582 126,743 104,335 120,343 114,485 83,095 75,333 11.08%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 141,582 126,743 104,335 120,343 114,485 83,095 75,333 11.08%
NOSH 66,784 66,703 66,684 66,400 46,282 30,011 30,012 14.25%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.74% 5.62% 6.12% 3.44% 4.52% 3.55% 5.37% -
ROE 3.87% 4.26% 2.35% 1.66% 3.37% 3.21% 3.24% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 185.03 149.69 60.18 87.11 184.71 250.18 151.60 3.37%
EPS 8.21 8.10 3.68 3.00 8.34 8.88 8.14 0.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.12 1.9001 1.5646 1.8124 2.4736 2.7688 2.5101 -2.77%
Adjusted Per Share Value based on latest NOSH - 66,400
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 19.17 15.49 6.23 8.97 13.26 11.65 7.06 18.10%
EPS 0.85 0.84 0.38 0.31 0.60 0.41 0.38 14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2197 0.1966 0.1619 0.1867 0.1776 0.1289 0.1169 11.08%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.27 0.93 0.59 1.44 1.45 2.15 1.40 -
P/RPS 0.69 0.62 0.98 1.65 0.79 0.86 0.92 -4.67%
P/EPS 15.47 11.48 16.03 48.00 17.39 24.21 17.20 -1.75%
EY 6.46 8.71 6.24 2.08 5.75 4.13 5.81 1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.38 0.79 0.59 0.78 0.56 1.15%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 25/05/06 24/05/05 19/05/04 29/05/03 28/05/02 25/05/01 -
Price 1.44 1.03 0.57 1.15 1.55 2.30 1.43 -
P/RPS 0.78 0.69 0.95 1.32 0.84 0.92 0.94 -3.06%
P/EPS 17.54 12.72 15.49 38.33 18.59 25.90 17.57 -0.02%
EY 5.70 7.86 6.46 2.61 5.38 3.86 5.69 0.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.54 0.36 0.63 0.63 0.83 0.57 2.98%

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