[ZECON] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
13-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 16.41%
YoY- 42.21%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 124,932 166,791 156,622 144,658 95,904 208,595 176,529 -20.56%
PBT -8,824 -12,610 -10,302 -17,038 -24,808 -4,470 6,997 -
Tax -2,408 -5,026 -3,692 -2,420 -2,072 -10,397 -7,795 -54.26%
NP -11,232 -17,636 -13,994 -19,458 -26,880 -14,867 -798 482.01%
-
NP to SH -9,176 -12,824 -5,232 -10,262 -12,276 -19,937 -8,717 3.47%
-
Tax Rate - - - - - - 111.40% -
Total Cost 136,164 184,427 170,617 164,116 122,784 223,462 177,327 -16.13%
-
Net Worth 61,807 64,304 73,947 72,619 73,751 77,440 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 61,807 64,304 73,947 72,619 73,751 77,440 0 -
NOSH 118,860 119,082 119,270 119,048 118,953 119,139 119,089 -0.12%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -8.99% -10.57% -8.94% -13.45% -28.03% -7.13% -0.45% -
ROE -14.85% -19.94% -7.08% -14.13% -16.65% -25.74% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 105.11 140.06 131.32 121.51 80.62 175.08 148.23 -20.46%
EPS -7.72 -10.77 -4.39 -8.62 -10.32 -16.74 -7.32 3.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.54 0.62 0.61 0.62 0.65 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,190
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 84.70 113.08 106.18 98.07 65.02 141.42 119.68 -20.56%
EPS -6.22 -8.69 -3.55 -6.96 -8.32 -13.52 -5.91 3.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.436 0.5013 0.4923 0.50 0.525 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.575 0.765 0.82 0.91 1.07 0.855 0.755 -
P/RPS 0.55 0.55 0.62 0.75 1.33 0.49 0.51 5.15%
P/EPS -7.45 -7.10 -18.69 -10.56 -10.37 -5.11 -10.31 -19.45%
EY -13.43 -14.08 -5.35 -9.47 -9.64 -19.57 -9.70 24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.42 1.32 1.49 1.73 1.32 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 25/08/15 20/05/15 13/02/15 21/11/14 21/08/14 - -
Price 0.705 0.59 0.76 0.87 0.985 0.88 0.00 -
P/RPS 0.67 0.42 0.58 0.72 1.22 0.50 0.00 -
P/EPS -9.13 -5.48 -17.33 -10.09 -9.54 -5.26 0.00 -
EY -10.95 -18.25 -5.77 -9.91 -10.48 -19.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.09 1.23 1.43 1.59 1.35 0.00 -

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