[ZENTECH] QoQ Annualized Quarter Result on 31-Oct-2013 [#1]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
30-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -3590.32%
YoY- -15.23%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 4,950 3,165 1,276 376 4,669 2,816 2,160 74.08%
PBT -1,373 -1,153 -3,934 -4,328 124 -1,188 -1,838 -17.71%
Tax 0 0 0 0 0 0 0 -
NP -1,373 -1,153 -3,934 -4,328 124 -1,188 -1,838 -17.71%
-
NP to SH -1,373 -1,153 -3,934 -4,328 124 -1,188 -1,838 -17.71%
-
Tax Rate - - - - 0.00% - - -
Total Cost 6,323 4,318 5,210 4,704 4,545 4,004 3,998 35.85%
-
Net Worth 7,697 8,259 7,156 6,466 7,319 6,618 6,521 11.72%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 7,697 8,259 7,156 6,466 7,319 6,618 6,521 11.72%
NOSH 138,686 139,516 139,503 125,813 121,999 127,285 125,890 6.68%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin -27.74% -36.44% -308.31% -1,151.06% 2.66% -42.19% -85.09% -
ROE -17.84% -13.96% -54.97% -66.93% 1.69% -17.95% -28.19% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 3.57 2.27 0.91 0.30 3.83 2.21 1.72 62.93%
EPS -0.99 -0.83 -2.82 -3.44 0.10 -0.93 -1.46 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0555 0.0592 0.0513 0.0514 0.06 0.052 0.0518 4.72%
Adjusted Per Share Value based on latest NOSH - 125,813
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 0.16 0.10 0.04 0.01 0.15 0.09 0.07 73.78%
EPS -0.04 -0.04 -0.13 -0.14 0.00 -0.04 -0.06 -23.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0025 0.0026 0.0023 0.0021 0.0023 0.0021 0.0021 12.36%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.17 0.19 0.195 0.16 0.14 0.145 0.145 -
P/RPS 4.76 8.37 21.32 53.54 3.66 6.55 8.45 -31.86%
P/EPS -17.17 -22.98 -6.91 -4.65 137.74 -15.54 -9.93 44.20%
EY -5.82 -4.35 -14.46 -21.50 0.73 -6.44 -10.07 -30.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 3.21 3.80 3.11 2.33 2.79 2.80 6.11%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 30/09/14 19/06/14 31/03/14 30/12/13 25/09/13 20/06/13 26/03/13 -
Price 0.165 0.175 0.195 0.185 0.165 0.095 0.15 -
P/RPS 4.62 7.71 21.32 61.90 4.31 4.29 8.74 -34.69%
P/EPS -16.67 -21.17 -6.91 -5.38 162.34 -10.18 -10.27 38.23%
EY -6.00 -4.72 -14.46 -18.59 0.62 -9.82 -9.73 -27.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 2.96 3.80 3.60 2.75 1.83 2.90 1.60%

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