[ZECON] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -923.73%
YoY- -1384.39%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 160,175 133,728 72,221 126,696 166,204 203,138 133,001 13.20%
PBT -16,692 364 106 -4,940 6,632 8,106 3,649 -
Tax -5,221 -3,033 -767 -9,312 -5,514 -6,740 -2,523 62.46%
NP -21,913 -2,669 -661 -14,252 1,118 1,366 1,126 -
-
NP to SH -22,506 -1,081 249 -11,628 1,411 1,725 1,259 -
-
Tax Rate - 833.24% 723.58% - 83.14% 83.15% 69.14% -
Total Cost 182,088 136,397 72,882 140,948 165,086 201,772 131,875 24.02%
-
Net Worth 107,192 142,671 106,902 141,420 119,402 146,773 148,466 -19.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 107,192 142,671 106,902 141,420 119,402 146,773 148,466 -19.53%
NOSH 119,102 118,893 118,780 116,876 119,402 119,328 118,773 0.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -13.68% -2.00% -0.92% -11.25% 0.67% 0.67% 0.85% -
ROE -21.00% -0.76% 0.23% -8.22% 1.18% 1.18% 0.85% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 134.49 112.48 60.80 108.40 139.20 170.24 111.98 13.00%
EPS -18.90 -0.91 0.21 -9.76 1.19 1.45 1.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.20 0.90 1.21 1.00 1.23 1.25 -19.68%
Adjusted Per Share Value based on latest NOSH - 119,139
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.59 90.66 48.96 85.89 112.68 137.72 90.17 13.20%
EPS -15.26 -0.73 0.17 -7.88 0.96 1.17 0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.9672 0.7247 0.9588 0.8095 0.9951 1.0065 -19.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.535 0.46 0.42 0.47 0.50 0.50 0.59 -
P/RPS 0.40 0.41 0.69 0.43 0.36 0.29 0.53 -17.12%
P/EPS -2.83 -50.58 200.35 -4.72 42.29 34.58 55.66 -
EY -35.32 -1.98 0.50 -21.17 2.36 2.89 1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.38 0.47 0.39 0.50 0.41 0.47 16.38%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 30/05/12 27/02/12 -
Price 0.735 0.525 0.37 0.41 0.45 0.43 0.56 -
P/RPS 0.55 0.47 0.61 0.38 0.32 0.25 0.50 6.56%
P/EPS -3.89 -57.72 176.50 -4.12 38.06 29.74 52.83 -
EY -25.71 -1.73 0.57 -24.27 2.63 3.36 1.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.44 0.41 0.34 0.45 0.35 0.45 49.24%

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