[AZRB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -8.99%
YoY- 58.32%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 160,637 142,258 51,994 104,296 154,232 135,840 119,802 5.00%
PBT 6,936 5,900 -83,364 8,472 6,006 6,913 9,130 -4.47%
Tax -6,280 -2,707 -103 -3,035 -2,719 -2,501 -772 41.77%
NP 656 3,193 -83,467 5,437 3,287 4,412 8,358 -34.54%
-
NP to SH 829 2,743 -83,407 5,074 3,205 4,434 8,300 -31.86%
-
Tax Rate 90.54% 45.88% - 35.82% 45.27% 36.18% 8.46% -
Total Cost 159,981 139,065 135,461 98,859 150,945 131,428 111,444 6.20%
-
Net Worth 208,734 192,054 178,868 228,108 210,971 134,890 133,361 7.74%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - 9,704 8,282 - - -
Div Payout % - - - 191.26% 258.41% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 208,734 192,054 178,868 228,108 210,971 134,890 133,361 7.74%
NOSH 278,313 277,735 276,586 277,267 276,068 134,890 66,680 26.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.41% 2.24% -160.53% 5.21% 2.13% 3.25% 6.98% -
ROE 0.40% 1.43% -46.63% 2.22% 1.52% 3.29% 6.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.72 51.22 18.80 37.62 55.87 100.70 179.66 -17.22%
EPS 0.30 0.99 -30.15 1.83 1.16 1.82 6.22 -39.63%
DPS 0.00 0.00 0.00 3.50 3.00 0.00 0.00 -
NAPS 0.75 0.6915 0.6467 0.8227 0.7642 1.00 2.00 -15.06%
Adjusted Per Share Value based on latest NOSH - 277,267
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 24.92 22.07 8.07 16.18 23.93 21.08 18.59 5.00%
EPS 0.13 0.43 -12.94 0.79 0.50 0.69 1.29 -31.75%
DPS 0.00 0.00 0.00 1.51 1.28 0.00 0.00 -
NAPS 0.3238 0.298 0.2775 0.3539 0.3273 0.2093 0.2069 7.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.68 0.67 1.10 0.89 0.46 3.24 1.11 -
P/RPS 1.18 1.31 5.85 2.37 0.82 3.22 0.62 11.31%
P/EPS 228.29 67.84 -3.65 48.63 39.62 98.57 8.92 71.58%
EY 0.44 1.47 -27.41 2.06 2.52 1.01 11.21 -41.67%
DY 0.00 0.00 0.00 3.93 6.52 0.00 0.00 -
P/NAPS 0.91 0.97 1.70 1.08 0.60 3.24 0.56 8.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 25/02/11 25/02/10 27/02/09 28/02/08 27/02/07 -
Price 0.72 1.00 1.01 0.87 0.56 1.24 1.29 -
P/RPS 1.25 1.95 5.37 2.31 1.00 1.23 0.72 9.62%
P/EPS 241.72 101.25 -3.35 47.54 48.24 37.72 10.36 68.96%
EY 0.41 0.99 -29.86 2.10 2.07 2.65 9.65 -40.90%
DY 0.00 0.00 0.00 4.02 5.36 0.00 0.00 -
P/NAPS 0.96 1.45 1.56 1.06 0.73 1.24 0.65 6.70%

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