[AZRB] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 89.53%
YoY- 941.0%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 178,267 356,998 229,215 166,155 129,756 160,637 142,258 3.82%
PBT 14,319 5,050 8,398 6,949 12,030 6,936 5,900 15.90%
Tax -18,095 3,402 -3,381 -3,988 -11,632 -6,280 -2,707 37.21%
NP -3,776 8,452 5,017 2,961 398 656 3,193 -
-
NP to SH -3,751 8,276 5,441 3,529 339 829 2,743 -
-
Tax Rate 126.37% -67.37% 40.26% 57.39% 96.69% 90.54% 45.88% -
Total Cost 182,043 348,546 224,198 163,194 129,358 159,981 139,065 4.58%
-
Net Worth 457,025 366,159 338,401 277,889 217,184 208,734 192,054 15.53%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 7,973 9,673 - - - - - -
Div Payout % 0.00% 116.89% - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 457,025 366,159 338,401 277,889 217,184 208,734 192,054 15.53%
NOSH 531,548 483,698 481,504 407,462 279,444 278,313 277,735 11.41%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -2.12% 2.37% 2.19% 1.78% 0.31% 0.41% 2.24% -
ROE -0.82% 2.26% 1.61% 1.27% 0.16% 0.40% 1.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.54 73.81 47.60 40.78 46.43 57.72 51.22 -6.80%
EPS -0.71 1.46 1.13 0.87 0.12 0.30 0.99 -
DPS 1.50 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8598 0.757 0.7028 0.682 0.7772 0.75 0.6915 3.69%
Adjusted Per Share Value based on latest NOSH - 407,462
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 27.66 55.39 35.56 25.78 20.13 24.92 22.07 3.83%
EPS -0.58 1.28 0.84 0.55 0.05 0.13 0.43 -
DPS 1.24 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7091 0.5681 0.525 0.4311 0.337 0.3238 0.298 15.52%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.955 0.635 0.635 0.675 0.915 0.68 0.67 -
P/RPS 2.85 0.86 1.33 1.66 1.97 1.18 1.31 13.81%
P/EPS -135.33 37.11 56.19 77.94 754.25 228.29 67.84 -
EY -0.74 2.69 1.78 1.28 0.13 0.44 1.47 -
DY 1.57 3.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.84 0.90 0.99 1.18 0.91 0.97 2.27%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 -
Price 0.785 0.685 0.59 0.71 0.835 0.72 1.00 -
P/RPS 2.34 0.93 1.24 1.74 1.80 1.25 1.95 3.08%
P/EPS -111.24 40.04 52.21 81.98 688.31 241.72 101.25 -
EY -0.90 2.50 1.92 1.22 0.15 0.41 0.99 -
DY 1.91 2.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.84 1.04 1.07 0.96 1.45 -7.46%

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