[AZRB] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 18.2%
YoY- -1.29%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 198,843 274,504 415,080 336,974 230,083 292,901 -7.45%
PBT -4,645 19,683 18,861 20,815 19,971 24,294 -
Tax -7,172 -6,325 -5,919 -6,985 -5,960 -3,010 18.95%
NP -11,817 13,358 12,942 13,830 14,011 21,284 -
-
NP to SH -11,817 13,358 12,942 13,830 14,011 21,284 -
-
Tax Rate - 32.13% 31.38% 33.56% 29.84% 12.39% -
Total Cost 210,660 261,146 402,138 323,144 216,072 271,617 -4.95%
-
Net Worth 105,170 119,758 92,737 59,985 77,214 63,887 10.47%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,355 5,612 4,688 3,239 3,239 2,729 4.21%
Div Payout % 0.00% 42.01% 36.23% 23.42% 23.12% 12.82% -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,170 119,758 92,737 59,985 77,214 63,887 10.47%
NOSH 66,702 66,484 46,368 29,992 29,999 30,008 17.31%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -5.94% 4.87% 3.12% 4.10% 6.09% 7.27% -
ROE -11.24% 11.15% 13.96% 23.06% 18.15% 33.31% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 298.10 412.89 895.17 1,123.51 766.94 976.06 -21.10%
EPS -17.72 20.09 27.91 46.11 46.70 70.93 -
DPS 5.04 8.44 10.11 10.80 10.80 9.10 -11.14%
NAPS 1.5767 1.8013 2.00 2.00 2.5738 2.129 -5.82%
Adjusted Per Share Value based on latest NOSH - 29,992
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.23 41.73 63.11 51.23 34.98 44.53 -7.45%
EPS -1.80 2.03 1.97 2.10 2.13 3.24 -
DPS 0.51 0.85 0.71 0.49 0.49 0.41 4.45%
NAPS 0.1599 0.1821 0.141 0.0912 0.1174 0.0971 10.48%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 1.16 1.76 2.30 1.50 1.69 -
P/RPS 0.21 0.28 0.20 0.20 0.20 0.17 4.31%
P/EPS -3.56 5.77 6.31 4.99 3.21 2.38 -
EY -28.12 17.32 15.86 20.05 31.14 41.97 -
DY 8.00 7.28 5.75 4.70 7.20 5.38 8.25%
P/NAPS 0.40 0.64 0.88 1.15 0.58 0.79 -12.71%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 18/08/04 28/08/03 23/08/02 26/09/01 25/08/00 -
Price 0.55 1.02 1.46 1.71 1.60 1.75 -
P/RPS 0.18 0.25 0.16 0.15 0.21 0.18 0.00%
P/EPS -3.10 5.08 5.23 3.71 3.43 2.47 -
EY -32.21 19.70 19.12 26.97 29.19 40.53 -
DY 9.16 8.28 6.93 6.32 6.75 5.20 11.98%
P/NAPS 0.35 0.57 0.73 0.86 0.62 0.82 -15.64%

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