[AZRB] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 152.25%
YoY- 155.66%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Revenue 71,128 83,377 239,635 240,568 283,054 339,698 237,479 -16.91%
PBT 101,325 -40,571 -9,676 26,191 -39,721 3,638 21,717 26.70%
Tax -2,064 -3,625 -3,004 -2,671 -271 -1,305 -6,260 -15.67%
NP 99,261 -44,196 -12,680 23,520 -39,992 2,333 15,457 33.08%
-
NP to SH 99,198 -42,343 -11,436 23,441 -42,112 5,306 15,839 32.57%
-
Tax Rate 2.04% - - 10.20% - 35.87% 28.83% -
Total Cost -28,133 127,573 252,315 217,048 323,046 337,365 222,022 -
-
Net Worth 164,435 167,467 287,087 340,915 426,982 467,898 432,734 -13.81%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Net Worth 164,435 167,467 287,087 340,915 426,982 467,898 432,734 -13.81%
NOSH 657,741 598,098 598,098 598,098 598,098 531,642 531,540 3.32%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
NP Margin 139.55% -53.01% -5.29% 9.78% -14.13% 0.69% 6.51% -
ROE 60.33% -25.28% -3.98% 6.88% -9.86% 1.13% 3.66% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 10.81 13.94 40.07 40.22 47.33 63.90 45.58 -19.84%
EPS 15.08 -7.08 -1.91 3.92 -7.04 1.00 3.04 27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.28 0.48 0.57 0.7139 0.8801 0.8306 -16.85%
Adjusted Per Share Value based on latest NOSH - 598,098
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
RPS 11.04 12.94 37.18 37.32 43.92 52.70 36.84 -16.90%
EPS 15.39 -6.57 -1.77 3.64 -6.53 0.82 2.46 32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2551 0.2598 0.4454 0.5289 0.6625 0.7259 0.6714 -13.81%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 29/06/18 30/06/17 -
Price 0.22 0.165 0.225 0.305 0.39 0.37 1.10 -
P/RPS 2.03 1.18 0.56 0.76 0.82 0.58 2.41 -2.60%
P/EPS 1.46 -2.33 -11.77 7.78 -5.54 37.07 36.18 -38.94%
EY 68.55 -42.91 -8.50 12.85 -18.05 2.70 2.76 63.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.59 0.47 0.54 0.55 0.42 1.32 -6.04%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 30/06/18 30/06/17 CAGR
Date 28/02/24 28/02/23 25/02/22 25/02/21 28/02/20 30/08/18 28/08/17 -
Price 0.195 0.16 0.225 0.245 0.285 0.445 1.08 -
P/RPS 1.80 1.15 0.56 0.61 0.60 0.70 2.37 -4.13%
P/EPS 1.29 -2.26 -11.77 6.25 -4.05 44.59 35.52 -39.92%
EY 77.34 -44.25 -8.50 16.00 -24.71 2.24 2.81 66.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.57 0.47 0.43 0.40 0.51 1.30 -7.55%

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