[AZRB] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 33.7%
YoY- 42.43%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 140,358 81,915 182,934 115,625 103,921 46,385 87,743 8.14%
PBT 9,457 9,095 9,168 11,175 7,765 5,986 6,979 5.19%
Tax -3,360 -2,588 -4,318 -3,695 -2,642 -1,657 -2,119 7.98%
NP 6,097 6,507 4,850 7,480 5,123 4,329 4,860 3.84%
-
NP to SH 6,079 6,359 4,721 7,331 5,147 4,329 4,860 3.79%
-
Tax Rate 35.53% 28.46% 47.10% 33.06% 34.02% 27.68% 30.36% -
Total Cost 134,261 75,408 178,084 108,145 98,798 42,056 82,883 8.36%
-
Net Worth 226,359 216,206 204,549 141,714 69,554 105,170 119,758 11.18%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 226,359 216,206 204,549 141,714 69,554 105,170 119,758 11.18%
NOSH 276,318 276,478 276,081 66,827 69,554 66,702 66,484 26.78%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 4.34% 7.94% 2.65% 6.47% 4.93% 9.33% 5.54% -
ROE 2.69% 2.94% 2.31% 5.17% 7.40% 4.12% 4.06% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 50.80 29.63 66.26 173.02 149.41 69.54 131.98 -14.70%
EPS 2.20 2.30 1.71 10.97 7.72 6.49 7.31 -18.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8192 0.782 0.7409 2.1206 1.00 1.5767 1.8013 -12.30%
Adjusted Per Share Value based on latest NOSH - 66,827
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 21.34 12.45 27.81 17.58 15.80 7.05 13.34 8.14%
EPS 0.92 0.97 0.72 1.11 0.78 0.66 0.74 3.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3441 0.3287 0.311 0.2155 0.1057 0.1599 0.1821 11.18%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.79 0.75 0.75 1.66 1.09 0.63 1.16 -
P/RPS 1.56 2.53 1.13 0.96 0.73 0.91 0.88 10.00%
P/EPS 35.91 32.61 43.86 15.13 14.73 9.71 15.87 14.57%
EY 2.78 3.07 2.28 6.61 6.79 10.30 6.30 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.96 1.01 0.78 1.09 0.40 0.64 6.98%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 26/08/09 29/08/08 29/08/07 28/08/06 26/08/05 18/08/04 -
Price 0.80 0.90 0.72 2.01 1.04 0.55 1.02 -
P/RPS 1.57 3.04 1.09 1.16 0.70 0.79 0.77 12.60%
P/EPS 36.36 39.13 42.11 18.32 14.05 8.47 13.95 17.30%
EY 2.75 2.56 2.38 5.46 7.12 11.80 7.17 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.15 0.97 0.95 1.04 0.35 0.57 9.44%

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