[AZRB] YoY Quarter Result on 30-Sep-2006 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 3.05%
YoY- -12.49%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 161,824 165,644 150,737 119,025 73,625 66,862 71,239 14.63%
PBT 8,681 8,994 14,833 8,882 10,295 -8,785 6,067 6.14%
Tax -3,026 -3,438 -5,438 -3,585 -4,244 -2,621 -1,875 8.29%
NP 5,655 5,556 9,395 5,297 6,051 -11,406 4,192 5.11%
-
NP to SH 5,575 5,372 9,047 5,304 6,061 -11,406 4,192 4.86%
-
Tax Rate 34.86% 38.23% 36.66% 40.36% 41.22% - 30.90% -
Total Cost 156,169 160,088 141,342 113,728 67,574 78,268 67,047 15.11%
-
Net Worth 221,785 210,144 134,413 69,165 111,305 108,899 113,327 11.82%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 221,785 210,144 134,413 69,165 111,305 108,899 113,327 11.82%
NOSH 275,990 276,907 67,938 69,165 66,677 66,584 65,093 27.19%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.49% 3.35% 6.23% 4.45% 8.22% -17.06% 5.88% -
ROE 2.51% 2.56% 6.73% 7.67% 5.45% -10.47% 3.70% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 58.63 59.82 224.29 172.09 110.42 100.42 109.44 -9.87%
EPS 2.02 1.94 3.73 7.95 9.09 -17.13 6.44 -17.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.7589 2.00 1.00 1.6693 1.6355 1.741 -12.07%
Adjusted Per Share Value based on latest NOSH - 69,165
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 24.60 25.18 22.92 18.10 11.19 10.17 10.83 14.63%
EPS 0.85 0.82 1.38 0.81 0.92 -1.73 0.64 4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3372 0.3195 0.2044 0.1052 0.1692 0.1656 0.1723 11.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.93 0.62 2.24 1.05 0.56 1.01 1.48 -
P/RPS 1.59 1.04 1.00 0.61 0.51 1.01 1.35 2.76%
P/EPS 46.04 31.96 16.64 13.69 6.16 -5.90 22.98 12.26%
EY 2.17 3.13 6.01 7.30 16.23 -16.96 4.35 -10.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.82 1.12 1.05 0.34 0.62 0.85 5.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 25/11/08 28/11/07 27/11/06 28/11/05 29/11/04 19/11/03 -
Price 0.93 0.48 2.78 1.15 0.51 1.00 1.41 -
P/RPS 1.59 0.80 1.24 0.67 0.46 1.00 1.29 3.54%
P/EPS 46.04 24.74 20.65 15.00 5.61 -5.84 21.89 13.17%
EY 2.17 4.04 4.84 6.67 17.82 -17.13 4.57 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.63 1.39 1.15 0.31 0.61 0.81 6.16%

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