[ZECON] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.64%
YoY- 44.65%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 145,693 146,022 106,800 74,650 45,160 20,684 20,588 268.15%
PBT 4,166 3,964 416 5,698 -41,429 -5,936 -4,620 -
Tax -1,300 -1,178 -148 -1,645 38,274 5,936 4,620 -
NP 2,866 2,786 268 4,053 -3,154 0 0 -
-
NP to SH 2,866 2,786 268 4,053 3,730 -5,820 -4,296 -
-
Tax Rate 31.20% 29.72% 35.58% 28.87% - - - -
Total Cost 142,826 143,236 106,532 70,597 48,314 20,684 20,588 263.31%
-
Net Worth 257,629 77,320 75,933 73,580 67,724 66,526 65,027 150.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 257,629 77,320 75,933 73,580 67,724 66,526 65,027 150.17%
NOSH 257,629 44,647 44,666 44,060 43,412 42,920 41,953 234.97%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.97% 1.91% 0.25% 5.43% -6.99% 0.00% 0.00% -
ROE 1.11% 3.60% 0.35% 5.51% 5.51% -8.75% -6.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 56.55 327.06 239.10 169.43 104.02 48.19 49.07 9.91%
EPS 4.01 6.24 0.60 9.20 -7.27 -13.56 -10.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7318 1.70 1.67 1.56 1.55 1.55 -25.31%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.40 98.62 72.13 50.42 30.50 13.97 13.90 268.24%
EPS 1.94 1.88 0.18 2.74 2.52 -3.93 -2.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 0.5222 0.5128 0.497 0.4574 0.4493 0.4392 150.16%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.82 2.76 2.87 2.90 3.04 3.82 5.30 -
P/RPS 4.99 0.84 1.20 1.71 2.92 7.93 10.80 -40.20%
P/EPS 253.44 44.23 478.33 31.53 35.38 -28.17 -51.76 -
EY 0.39 2.26 0.21 3.17 2.83 -3.55 -1.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.59 1.69 1.74 1.95 2.46 3.42 -12.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 21/08/02 26/04/02 -
Price 3.86 2.81 2.46 2.91 3.00 3.68 6.05 -
P/RPS 6.83 0.86 1.03 1.72 2.88 7.64 12.33 -32.52%
P/EPS 346.90 45.03 410.00 31.63 34.91 -27.14 -59.08 -
EY 0.29 2.22 0.24 3.16 2.86 -3.68 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 1.62 1.45 1.74 1.92 2.37 3.90 -0.68%

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