[ZECON] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 136.74%
YoY- 128.41%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 166,204 203,138 133,001 113,974 97,340 97,940 172,985 -2.63%
PBT 6,632 8,106 3,649 2,748 512 560 6,968 -3.24%
Tax -5,514 -6,740 -2,523 -2,109 -2,858 0 -5,241 3.44%
NP 1,118 1,366 1,126 638 -2,346 560 1,727 -25.18%
-
NP to SH 1,411 1,725 1,259 905 -2,464 332 1,829 -15.89%
-
Tax Rate 83.14% 83.15% 69.14% 76.75% 558.20% 0.00% 75.22% -
Total Cost 165,086 201,772 131,875 113,336 99,686 97,380 171,258 -2.41%
-
Net Worth 119,402 146,773 148,466 163,198 163,867 94,758 166,272 -19.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,402 146,773 148,466 163,198 163,867 94,758 166,272 -19.82%
NOSH 119,402 119,328 118,773 119,122 119,611 69,166 118,766 0.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.67% 0.67% 0.85% 0.56% -2.41% 0.57% 1.00% -
ROE 1.18% 1.18% 0.85% 0.55% -1.50% 0.35% 1.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 139.20 170.24 111.98 95.68 81.38 141.60 145.65 -2.97%
EPS 1.19 1.45 1.06 0.76 -2.06 0.48 1.54 -15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.23 1.25 1.37 1.37 1.37 1.40 -20.11%
Adjusted Per Share Value based on latest NOSH - 119,437
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 112.33 137.29 89.89 77.03 65.79 66.19 116.91 -2.63%
EPS 0.95 1.17 0.85 0.61 -1.67 0.22 1.24 -16.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.807 0.992 1.0034 1.103 1.1075 0.6404 1.1238 -19.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.50 0.59 0.44 0.465 0.54 0.48 -
P/RPS 0.36 0.29 0.53 0.46 0.57 0.38 0.33 5.97%
P/EPS 42.29 34.58 55.66 57.89 -22.57 112.50 31.17 22.57%
EY 2.36 2.89 1.80 1.73 -4.43 0.89 3.21 -18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.47 0.32 0.34 0.39 0.34 29.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 25/05/11 28/02/11 -
Price 0.45 0.43 0.56 0.61 0.61 0.465 0.55 -
P/RPS 0.32 0.25 0.50 0.64 0.75 0.33 0.38 -10.83%
P/EPS 38.06 29.74 52.83 80.26 -29.61 96.88 35.71 4.34%
EY 2.63 3.36 1.89 1.25 -3.38 1.03 2.80 -4.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.45 0.45 0.45 0.34 0.39 10.01%

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