[AZRB] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -334.69%
YoY- -372.09%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 150,737 119,025 73,625 66,862 71,239 135,880 66,510 14.60%
PBT 14,833 8,882 10,295 -8,785 6,067 3,813 4,558 21.72%
Tax -5,438 -3,585 -4,244 -2,621 -1,875 -1,232 -1,300 26.92%
NP 9,395 5,297 6,051 -11,406 4,192 2,581 3,258 19.29%
-
NP to SH 9,047 5,304 6,061 -11,406 4,192 2,581 3,258 18.54%
-
Tax Rate 36.66% 40.36% 41.22% - 30.90% 32.31% 28.52% -
Total Cost 141,342 113,728 67,574 78,268 67,047 133,299 63,252 14.33%
-
Net Worth 134,413 69,165 111,305 108,899 113,327 91,455 77,046 9.71%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 134,413 69,165 111,305 108,899 113,327 91,455 77,046 9.71%
NOSH 67,938 69,165 66,677 66,584 65,093 42,450 30,000 14.58%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 6.23% 4.45% 8.22% -17.06% 5.88% 1.90% 4.90% -
ROE 6.73% 7.67% 5.45% -10.47% 3.70% 2.82% 4.23% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 224.29 172.09 110.42 100.42 109.44 320.09 221.70 0.19%
EPS 3.73 7.95 9.09 -17.13 6.44 6.08 10.86 -16.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.00 1.6693 1.6355 1.741 2.1544 2.5682 -4.08%
Adjusted Per Share Value based on latest NOSH - 66,584
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 22.92 18.10 11.19 10.17 10.83 20.66 10.11 14.60%
EPS 1.38 0.81 0.92 -1.73 0.64 0.39 0.50 18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.1052 0.1692 0.1656 0.1723 0.139 0.1171 9.72%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 2.24 1.05 0.56 1.01 1.48 1.50 1.65 -
P/RPS 1.00 0.61 0.51 1.01 1.35 0.47 0.74 5.14%
P/EPS 16.64 13.69 6.16 -5.90 22.98 24.67 15.19 1.53%
EY 6.01 7.30 16.23 -16.96 4.35 4.05 6.58 -1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 0.34 0.62 0.85 0.70 0.64 9.77%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 27/11/02 28/11/01 -
Price 2.78 1.15 0.51 1.00 1.41 1.54 1.92 -
P/RPS 1.24 0.67 0.46 1.00 1.29 0.48 0.87 6.08%
P/EPS 20.65 15.00 5.61 -5.84 21.89 25.33 17.68 2.62%
EY 4.84 6.67 17.82 -17.13 4.57 3.95 5.66 -2.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.15 0.31 0.61 0.81 0.71 0.75 10.82%

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