[ZECON] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 95.84%
YoY- 299.64%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 45,948 40,636 53,232 136,945 145,920 85,262 93,268 -37.59%
PBT -17,846 -17,432 -15,508 13,390 8,274 -9,578 -11,972 30.45%
Tax -6 -10 -4 3,005 0 -20 252 -
NP -17,853 -17,442 -15,512 16,395 8,274 -9,598 -11,720 32.35%
-
NP to SH -17,908 -17,464 -15,432 16,513 8,432 -9,632 -11,720 32.62%
-
Tax Rate - - - -22.44% 0.00% - - -
Total Cost 63,801 58,078 68,744 120,550 137,645 94,860 104,988 -28.23%
-
Net Worth 132,542 136,989 141,254 140,300 131,854 116,386 107,677 14.84%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 132,542 136,989 141,254 140,300 131,854 116,386 107,677 14.84%
NOSH 88,361 88,380 88,283 85,030 83,984 80,266 73,250 13.30%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -38.86% -42.92% -29.14% 11.97% 5.67% -11.26% -12.57% -
ROE -13.51% -12.75% -10.92% 11.77% 6.39% -8.28% -10.88% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 52.00 45.98 60.30 161.05 173.75 106.22 127.33 -44.92%
EPS -20.27 -19.76 -17.48 19.42 10.04 -11.78 -16.00 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.55 1.60 1.65 1.57 1.45 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 88,369
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 31.03 27.44 35.95 92.49 98.55 57.58 62.99 -37.59%
EPS -12.09 -11.79 -10.42 11.15 5.69 -6.51 -7.92 32.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8952 0.9252 0.954 0.9476 0.8905 0.7861 0.7272 14.84%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.32 1.34 1.41 1.39 1.33 1.42 1.68 -
P/RPS 2.54 2.91 2.34 0.86 0.77 1.34 1.32 54.64%
P/EPS -6.51 -6.78 -8.07 7.16 13.25 -11.83 -10.50 -27.26%
EY -15.35 -14.75 -12.40 13.97 7.55 -8.45 -9.52 37.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 0.88 0.84 0.85 0.98 1.14 -15.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 28/08/06 09/06/06 23/02/06 30/11/05 24/08/05 15/06/05 -
Price 1.34 1.35 1.38 1.40 1.28 1.39 1.48 -
P/RPS 2.58 2.94 2.29 0.87 0.74 1.31 1.16 70.30%
P/EPS -6.61 -6.83 -7.89 7.21 12.75 -11.58 -9.25 -20.05%
EY -15.12 -14.64 -12.67 13.87 7.84 -8.63 -10.81 25.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 0.86 0.85 0.82 0.96 1.01 -8.07%

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