[ZECON] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Revenue 167,063 174,166 177,066 189,012 189,012 156,581 145,693 11.52%
PBT 7,429 2,141 978 656 656 6,612 4,166 58.56%
Tax -3,297 -697 -332 -300 -300 -2,225 -1,300 109.94%
NP 4,132 1,444 646 356 356 4,387 2,866 33.85%
-
NP to SH 4,132 1,444 646 356 356 4,387 2,866 33.85%
-
Tax Rate 44.38% 32.55% 33.95% 45.73% 45.73% 33.65% 31.20% -
Total Cost 162,931 172,722 176,420 188,656 188,656 152,194 142,826 11.06%
-
Net Worth 85,833 82,133 80,977 0 79,250 79,234 257,629 -58.35%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Net Worth 85,833 82,133 80,977 0 79,250 79,234 257,629 -58.35%
NOSH 72,739 72,684 45,492 74,166 44,499 44,765 257,629 -63.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.47% 0.83% 0.36% 0.19% 0.19% 2.80% 1.97% -
ROE 4.81% 1.76% 0.80% 0.00% 0.45% 5.54% 1.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
RPS 229.67 239.62 389.22 254.85 424.75 349.78 56.55 205.54%
EPS 5.69 1.99 1.42 0.48 0.80 6.12 4.01 32.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.13 1.78 0.00 1.7809 1.77 1.00 14.10%
Adjusted Per Share Value based on latest NOSH - 74,166
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
RPS 112.83 117.63 119.59 127.66 127.66 105.75 98.40 11.52%
EPS 2.79 0.98 0.44 0.24 0.24 2.96 1.94 33.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5797 0.5547 0.5469 0.00 0.5352 0.5351 1.74 -58.35%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 -
Price 1.88 1.85 3.30 4.00 4.12 4.06 2.82 -
P/RPS 0.82 0.77 0.85 1.57 0.97 1.16 4.99 -76.28%
P/EPS 33.10 93.12 232.39 833.33 515.00 41.43 253.44 -80.25%
EY 3.02 1.07 0.43 0.12 0.19 2.41 0.39 411.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.64 1.85 0.00 2.31 2.29 2.82 -36.65%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Date 21/02/05 27/12/04 05/08/04 - 24/05/04 25/02/04 11/11/03 -
Price 1.78 1.88 3.66 0.00 3.60 4.20 3.86 -
P/RPS 0.78 0.78 0.94 0.00 0.85 1.20 6.83 -82.25%
P/EPS 31.34 94.63 257.75 0.00 450.00 42.86 346.90 -85.28%
EY 3.19 1.06 0.39 0.00 0.22 2.33 0.29 575.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.66 2.06 0.00 2.02 2.37 3.86 -52.66%

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