[AZRB] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -86.85%
YoY- -54.94%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 309,371 153,055 153,794 140,245 145,960 124,659 107,965 19.15%
PBT 6,109 5,637 8,876 5,192 9,150 9,315 11,514 -10.01%
Tax -2,096 -2,221 -4,398 -2,929 -3,677 -3,939 -3,431 -7.87%
NP 4,013 3,416 4,478 2,263 5,473 5,376 8,083 -11.00%
-
NP to SH 4,197 3,376 4,480 2,457 5,453 5,161 7,746 -9.70%
-
Tax Rate 34.31% 39.40% 49.55% 56.41% 40.19% 42.29% 29.80% -
Total Cost 305,358 149,639 149,316 137,982 140,487 119,283 99,882 20.45%
-
Net Worth 352,162 332,921 217,694 210,694 194,398 187,183 227,898 7.51%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 352,162 332,921 217,694 210,694 194,398 187,183 227,898 7.51%
NOSH 482,413 482,285 276,543 276,067 276,802 277,473 276,642 9.70%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.30% 2.23% 2.91% 1.61% 3.75% 4.31% 7.49% -
ROE 1.19% 1.01% 2.06% 1.17% 2.81% 2.76% 3.40% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 64.13 31.74 55.61 50.80 52.73 44.93 39.03 8.62%
EPS 0.87 0.70 1.62 0.89 1.97 1.86 2.80 -17.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.6903 0.7872 0.7632 0.7023 0.6746 0.8238 -1.99%
Adjusted Per Share Value based on latest NOSH - 276,067
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 47.04 23.27 23.38 21.32 22.19 18.95 16.41 19.16%
EPS 0.64 0.51 0.68 0.37 0.83 0.78 1.18 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5354 0.5062 0.331 0.3203 0.2956 0.2846 0.3465 7.51%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.705 0.70 0.655 0.745 0.83 0.94 0.90 -
P/RPS 1.10 2.21 1.18 1.47 1.57 2.09 2.31 -11.62%
P/EPS 81.03 100.00 40.43 83.71 42.13 50.54 32.14 16.64%
EY 1.23 1.00 2.47 1.19 2.37 1.98 3.11 -14.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.01 0.83 0.98 1.18 1.39 1.09 -1.92%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 27/05/14 30/05/13 31/05/12 31/05/11 26/05/10 -
Price 0.715 0.70 0.695 0.89 0.71 0.81 0.75 -
P/RPS 1.11 2.21 1.25 1.75 1.35 1.80 1.92 -8.72%
P/EPS 82.18 100.00 42.90 100.00 36.04 43.55 26.79 20.51%
EY 1.22 1.00 2.33 1.00 2.77 2.30 3.73 -16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 0.88 1.17 1.01 1.20 0.91 1.24%

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