[ZECON] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.17%
YoY- -81.31%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 108,716 45,254 45,948 40,636 53,232 136,945 145,920 -17.83%
PBT 15,600 10,065 -17,846 -17,432 -15,508 13,390 8,274 52.67%
Tax -10,400 135 -6 -10 -4 3,005 0 -
NP 5,200 10,200 -17,853 -17,442 -15,512 16,395 8,274 -26.64%
-
NP to SH 5,148 10,157 -17,908 -17,464 -15,432 16,513 8,432 -28.05%
-
Tax Rate 66.67% -1.34% - - - -22.44% 0.00% -
Total Cost 103,516 35,054 63,801 58,078 68,744 120,550 137,645 -17.31%
-
Net Worth 152,765 124,561 132,542 136,989 141,254 140,300 131,854 10.32%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,765 124,561 132,542 136,989 141,254 140,300 131,854 10.32%
NOSH 104,634 88,341 88,361 88,380 88,283 85,030 83,984 15.80%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.78% 22.54% -38.86% -42.92% -29.14% 11.97% 5.67% -
ROE 3.37% 8.15% -13.51% -12.75% -10.92% 11.77% 6.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 103.90 51.23 52.00 45.98 60.30 161.05 173.75 -29.04%
EPS 4.92 11.50 -20.27 -19.76 -17.48 19.42 10.04 -37.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.41 1.50 1.55 1.60 1.65 1.57 -4.73%
Adjusted Per Share Value based on latest NOSH - 88,297
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.70 30.68 31.15 27.55 36.09 92.84 98.93 -17.83%
EPS 3.49 6.89 -12.14 -11.84 -10.46 11.19 5.72 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0357 0.8445 0.8986 0.9287 0.9576 0.9512 0.8939 10.32%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.21 1.49 1.32 1.34 1.41 1.39 1.33 -
P/RPS 1.16 2.91 2.54 2.91 2.34 0.86 0.77 31.44%
P/EPS 24.59 12.96 -6.51 -6.78 -8.07 7.16 13.25 51.07%
EY 4.07 7.72 -15.35 -14.75 -12.40 13.97 7.55 -33.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.06 0.88 0.86 0.88 0.84 0.85 -1.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 21/11/06 28/08/06 09/06/06 23/02/06 30/11/05 -
Price 1.20 1.29 1.34 1.35 1.38 1.40 1.28 -
P/RPS 1.15 2.52 2.58 2.94 2.29 0.87 0.74 34.20%
P/EPS 24.39 11.22 -6.61 -6.83 -7.89 7.21 12.75 54.16%
EY 4.10 8.91 -15.12 -14.64 -12.67 13.87 7.84 -35.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.91 0.89 0.87 0.86 0.85 0.82 0.00%

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