[ZENTECH] QoQ Annualized Quarter Result on 31-Jan-2017 [#2]

Announcement Date
04-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 90.36%
YoY- 80.72%
Quarter Report
View:
Show?
Annualized Quarter Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 3,452 5,232 5,578 4,296 412 3,738 1,613 65.83%
PBT -2,960 -8,869 -4,161 -1,310 -10,752 -4,738 -6,984 -43.48%
Tax 0 0 0 0 0 -7 -9 -
NP -2,960 -8,869 -4,161 -1,310 -10,752 -4,745 -6,993 -43.53%
-
NP to SH -2,960 -8,869 -4,161 -898 -9,320 -4,745 -6,993 -43.53%
-
Tax Rate - - - - - - - -
Total Cost 6,412 14,101 9,739 5,606 11,164 8,483 8,606 -17.77%
-
Net Worth 4,305 3,095 3,286 6,375 34,043 30,676 30,179 -72.60%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 4,305 3,095 3,286 6,375 34,043 30,676 30,179 -72.60%
NOSH 253,154 253,154 253,154 253,154 231,634 416,228 416,269 -28.15%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -85.75% -169.51% -74.59% -30.49% -2,609.71% -126.94% -433.47% -
ROE -68.74% -286.50% -126.62% -14.09% -27.38% -15.47% -23.17% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 7.84 21.65 23.08 9.76 0.09 0.90 0.39 635.29%
EPS -0.08 -0.37 -0.17 -5.42 -0.24 -1.14 -1.68 -86.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0978 0.1281 0.136 0.1448 0.0743 0.0737 0.0725 22.01%
Adjusted Per Share Value based on latest NOSH - 253,154
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.11 0.17 0.18 0.14 0.01 0.12 0.05 68.91%
EPS -0.09 -0.28 -0.13 -0.03 -0.30 -0.15 -0.22 -44.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0014 0.001 0.001 0.002 0.0109 0.0098 0.0096 -72.19%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.075 0.06 0.075 0.08 0.08 0.055 0.045 -
P/RPS 0.96 0.28 0.32 0.82 88.97 6.12 11.61 -80.93%
P/EPS -1.12 -0.16 -0.44 -3.92 -3.93 -4.82 -2.68 -44.01%
EY -89.64 -611.67 -229.60 -25.50 -25.43 -20.73 -37.33 79.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.47 0.55 0.55 1.08 0.75 0.62 15.49%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 29/12/17 29/09/17 20/07/17 04/04/17 28/03/17 28/09/16 28/06/16 -
Price 0.13 0.08 0.065 0.09 0.085 0.095 0.045 -
P/RPS 1.66 0.37 0.28 0.92 94.53 10.58 11.61 -72.55%
P/EPS -1.93 -0.22 -0.38 -4.41 -4.18 -8.33 -2.68 -19.60%
EY -51.72 -458.75 -264.92 -22.66 -23.93 -12.00 -37.33 24.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.62 0.48 0.62 1.14 1.29 0.62 66.09%

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