[ZECON] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 96.21%
YoY- 92.67%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 208,595 176,529 134,880 115,424 160,175 133,728 72,221 103.20%
PBT -4,470 6,997 -20,844 -3,892 -16,692 364 106 -
Tax -10,397 -7,795 -1,048 -800 -5,221 -3,033 -767 471.23%
NP -14,867 -798 -21,892 -4,692 -21,913 -2,669 -661 701.35%
-
NP to SH -19,937 -8,717 -17,758 -852 -22,506 -1,081 249 -
-
Tax Rate - 111.40% - - - 833.24% 723.58% -
Total Cost 223,462 177,327 156,772 120,116 182,088 136,397 72,882 111.48%
-
Net Worth 77,440 0 98,920 106,499 107,192 142,671 106,902 -19.38%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 77,440 0 98,920 106,499 107,192 142,671 106,902 -19.38%
NOSH 119,139 119,089 119,181 118,333 119,102 118,893 118,780 0.20%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -7.13% -0.45% -16.23% -4.07% -13.68% -2.00% -0.92% -
ROE -25.74% 0.00% -17.95% -0.80% -21.00% -0.76% 0.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 175.08 148.23 113.17 97.54 134.49 112.48 60.80 102.79%
EPS -16.74 -7.32 -14.90 -0.72 -18.90 -0.91 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.00 0.83 0.90 0.90 1.20 0.90 -19.55%
Adjusted Per Share Value based on latest NOSH - 118,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 141.42 119.68 91.44 78.25 108.59 90.66 48.96 103.21%
EPS -13.52 -5.91 -12.04 -0.58 -15.26 -0.73 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.525 0.00 0.6706 0.722 0.7267 0.9672 0.7247 -19.38%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.855 0.755 0.775 0.745 0.535 0.46 0.42 -
P/RPS 0.49 0.51 0.68 0.76 0.40 0.41 0.69 -20.45%
P/EPS -5.11 -10.31 -5.20 -103.47 -2.83 -50.58 200.35 -
EY -19.57 -9.70 -19.23 -0.97 -35.32 -1.98 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.00 0.93 0.83 0.59 0.38 0.47 99.43%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 - 28/02/14 29/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.88 0.00 0.765 0.77 0.735 0.525 0.37 -
P/RPS 0.50 0.00 0.68 0.79 0.55 0.47 0.61 -12.44%
P/EPS -5.26 0.00 -5.13 -106.94 -3.89 -57.72 176.50 -
EY -19.02 0.00 -19.48 -0.94 -25.71 -1.73 0.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 0.92 0.86 0.82 0.44 0.41 121.81%

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