[AZRB] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[AZRB] AHMAD ZAKI RESOURCES BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -4.9%
YoY- 2.31%
Quarter Report
Latest QR
Upcoming QR
AZRB's Result
AZRB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 205,606 270,127 350,439 409,498 237,523 307,672 -7.74%
PBT 14,435 4,831 21,115 20,070 17,998 25,590 -10.81%
Tax -8,795 -7,071 -6,562 -6,917 -5,142 -5,128 11.38%
NP 5,640 -2,240 14,553 13,153 12,856 20,462 -22.70%
-
NP to SH 5,650 -2,240 14,553 13,153 12,856 20,462 -22.68%
-
Tax Rate 60.93% 146.37% 31.08% 34.46% 28.57% 20.04% -
Total Cost 199,966 272,367 335,886 396,345 224,667 287,210 -6.98%
-
Net Worth 111,305 108,899 113,327 84,901 60,000 68,108 10.31%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,355 5,612 4,688 3,239 3,239 2,729 4.21%
Div Payout % 59.39% 0.00% 32.22% 24.63% 25.20% 13.34% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 111,305 108,899 113,327 84,901 60,000 68,108 10.31%
NOSH 66,677 66,584 65,093 42,450 30,000 29,999 17.31%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.74% -0.83% 4.15% 3.21% 5.41% 6.65% -
ROE 5.08% -2.06% 12.84% 15.49% 21.43% 30.04% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 308.36 405.69 538.37 964.64 791.74 1,025.57 -21.35%
EPS 8.47 -3.36 22.36 30.98 42.85 68.21 -34.09%
DPS 5.04 8.43 7.20 7.63 10.80 9.10 -11.14%
NAPS 1.6693 1.6355 1.741 2.00 2.00 2.2703 -5.96%
Adjusted Per Share Value based on latest NOSH - 42,450
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 31.26 41.07 53.28 62.26 36.11 46.78 -7.74%
EPS 0.86 -0.34 2.21 2.00 1.95 3.11 -22.65%
DPS 0.51 0.85 0.71 0.49 0.49 0.41 4.45%
NAPS 0.1692 0.1656 0.1723 0.1291 0.0912 0.1035 10.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.56 1.01 1.48 1.50 1.65 1.60 -
P/RPS 0.18 0.25 0.27 0.16 0.21 0.16 2.38%
P/EPS 6.61 -30.02 6.62 4.84 3.85 2.35 22.96%
EY 15.13 -3.33 15.11 20.66 25.97 42.63 -18.70%
DY 9.00 8.34 4.87 5.09 6.55 5.69 9.59%
P/NAPS 0.34 0.62 0.85 0.75 0.83 0.70 -13.44%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/11/05 29/11/04 19/11/03 27/11/02 28/11/01 14/11/00 -
Price 0.51 1.00 1.41 1.54 1.92 1.64 -
P/RPS 0.17 0.25 0.26 0.16 0.24 0.16 1.21%
P/EPS 6.02 -29.73 6.31 4.97 4.48 2.40 20.18%
EY 16.61 -3.36 15.86 20.12 22.32 41.59 -16.76%
DY 9.88 8.43 5.11 4.95 5.63 5.55 12.21%
P/NAPS 0.31 0.61 0.81 0.77 0.96 0.72 -15.50%

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