[ZENTECH] QoQ Annualized Quarter Result on 31-Jul-2012 [#4]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 7.14%
YoY- 64.18%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 2,816 2,160 32 5,181 4,472 4,202 3,600 -15.11%
PBT -1,188 -1,838 -3,756 110 102 94 -476 84.09%
Tax 0 0 0 0 0 0 0 -
NP -1,188 -1,838 -3,756 110 102 94 -476 84.09%
-
NP to SH -1,188 -1,838 -3,756 110 102 94 -476 84.09%
-
Tax Rate - - - 0.00% 0.00% 0.00% - -
Total Cost 4,004 3,998 3,788 5,071 4,369 4,108 4,076 -1.18%
-
Net Worth 6,618 6,521 6,547 7,211 7,533 6,380 6,295 3.39%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 6,618 6,521 6,547 7,211 7,533 6,380 6,295 3.39%
NOSH 127,285 125,890 126,891 122,222 128,332 117,500 118,999 4.59%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -42.19% -85.09% -11,737.50% 2.12% 2.30% 2.24% -13.22% -
ROE -17.95% -28.19% -57.36% 1.53% 1.36% 1.47% -7.56% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 2.21 1.72 0.03 4.24 3.48 3.58 3.03 -18.98%
EPS -0.93 -1.46 -2.96 0.09 0.08 0.08 -0.40 75.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.052 0.0518 0.0516 0.059 0.0587 0.0543 0.0529 -1.13%
Adjusted Per Share Value based on latest NOSH - 110,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 0.09 0.07 0.00 0.17 0.14 0.14 0.12 -17.46%
EPS -0.04 -0.06 -0.12 0.00 0.00 0.00 -0.02 58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0021 0.0021 0.0021 0.0023 0.0024 0.0021 0.002 3.30%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.145 0.145 0.13 0.12 0.12 0.08 0.06 -
P/RPS 6.55 8.45 515.50 2.83 3.44 2.24 1.98 122.17%
P/EPS -15.54 -9.93 -4.39 133.33 150.00 100.00 -15.00 2.38%
EY -6.44 -10.07 -22.77 0.75 0.67 1.00 -6.67 -2.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.79 2.80 2.52 2.03 2.04 1.47 1.13 82.77%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 26/03/13 28/12/12 27/09/12 28/06/12 30/03/12 30/12/11 -
Price 0.095 0.15 0.14 0.14 0.12 0.12 0.06 -
P/RPS 4.29 8.74 555.15 3.30 3.44 3.36 1.98 67.51%
P/EPS -10.18 -10.27 -4.73 155.56 150.00 150.00 -15.00 -22.79%
EY -9.82 -9.73 -21.14 0.64 0.67 0.67 -6.67 29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 2.90 2.71 2.37 2.04 2.21 1.13 37.94%

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