[ZECON] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 939.55%
YoY- 147.87%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 189,012 156,581 145,693 146,022 106,800 74,650 45,160 162.70%
PBT 656 6,612 4,166 3,964 416 5,698 -41,429 -
Tax -300 -2,225 -1,300 -1,178 -148 -1,645 38,274 -
NP 356 4,387 2,866 2,786 268 4,053 -3,154 -
-
NP to SH 356 4,387 2,866 2,786 268 4,053 3,730 -79.50%
-
Tax Rate 45.73% 33.65% 31.20% 29.72% 35.58% 28.87% - -
Total Cost 188,656 152,194 142,826 143,236 106,532 70,597 48,314 150.69%
-
Net Worth 79,250 79,234 257,629 77,320 75,933 73,580 67,724 11.18%
Dividend
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 79,250 79,234 257,629 77,320 75,933 73,580 67,724 11.18%
NOSH 44,499 44,765 257,629 44,647 44,666 44,060 43,412 1.68%
Ratio Analysis
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.19% 2.80% 1.97% 1.91% 0.25% 5.43% -6.99% -
ROE 0.45% 5.54% 1.11% 3.60% 0.35% 5.51% 5.51% -
Per Share
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 424.75 349.78 56.55 327.06 239.10 169.43 104.02 158.36%
EPS 0.80 6.12 4.01 6.24 0.60 9.20 -7.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7809 1.77 1.00 1.7318 1.70 1.67 1.56 9.34%
Adjusted Per Share Value based on latest NOSH - 44,797
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 128.14 106.15 98.77 99.00 72.41 50.61 30.62 162.68%
EPS 0.24 2.97 1.94 1.89 0.18 2.75 2.53 -79.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.5372 1.7466 0.5242 0.5148 0.4988 0.4591 11.19%
Price Multiplier on Financial Quarter End Date
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.12 4.06 2.82 2.76 2.87 2.90 3.04 -
P/RPS 0.97 1.16 4.99 0.84 1.20 1.71 2.92 -52.45%
P/EPS 515.00 41.43 253.44 44.23 478.33 31.53 35.38 509.09%
EY 0.19 2.41 0.39 2.26 0.21 3.17 2.83 -83.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.29 2.82 1.59 1.69 1.74 1.95 12.10%
Price Multiplier on Announcement Date
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 -
Price 3.60 4.20 3.86 2.81 2.46 2.91 3.00 -
P/RPS 0.85 1.20 6.83 0.86 1.03 1.72 2.88 -56.10%
P/EPS 450.00 42.86 346.90 45.03 410.00 31.63 34.91 461.13%
EY 0.22 2.33 0.29 2.22 0.24 3.16 2.86 -82.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.37 3.86 1.62 1.45 1.74 1.92 3.48%

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