[ZECON] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -383.64%
YoY- -3392.13%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 136,945 145,920 85,262 93,268 167,063 174,166 177,066 -15.70%
PBT 13,390 8,274 -9,578 -11,972 7,429 2,141 978 469.58%
Tax 3,005 0 -20 252 -3,297 -697 -332 -
NP 16,395 8,274 -9,598 -11,720 4,132 1,444 646 758.54%
-
NP to SH 16,513 8,432 -9,632 -11,720 4,132 1,444 646 762.64%
-
Tax Rate -22.44% 0.00% - - 44.38% 32.55% 33.95% -
Total Cost 120,550 137,645 94,860 104,988 162,931 172,722 176,420 -22.36%
-
Net Worth 140,300 131,854 116,386 107,677 85,833 82,133 80,977 44.11%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 140,300 131,854 116,386 107,677 85,833 82,133 80,977 44.11%
NOSH 85,030 83,984 80,266 73,250 72,739 72,684 45,492 51.56%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.97% 5.67% -11.26% -12.57% 2.47% 0.83% 0.36% -
ROE 11.77% 6.39% -8.28% -10.88% 4.81% 1.76% 0.80% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 161.05 173.75 106.22 127.33 229.67 239.62 389.22 -44.38%
EPS 19.42 10.04 -11.78 -16.00 5.69 1.99 1.42 469.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.57 1.45 1.47 1.18 1.13 1.78 -4.91%
Adjusted Per Share Value based on latest NOSH - 73,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.84 98.93 57.80 63.23 113.26 118.08 120.04 -15.70%
EPS 11.19 5.72 -6.53 -7.95 2.80 0.98 0.44 759.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9512 0.8939 0.789 0.73 0.5819 0.5568 0.549 44.11%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.33 1.42 1.68 1.88 1.85 3.30 -
P/RPS 0.86 0.77 1.34 1.32 0.82 0.77 0.85 0.78%
P/EPS 7.16 13.25 -11.83 -10.50 33.10 93.12 232.39 -90.10%
EY 13.97 7.55 -8.45 -9.52 3.02 1.07 0.43 911.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.85 0.98 1.14 1.59 1.64 1.85 -40.83%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 24/08/05 15/06/05 21/02/05 27/12/04 05/08/04 -
Price 1.40 1.28 1.39 1.48 1.78 1.88 3.66 -
P/RPS 0.87 0.74 1.31 1.16 0.78 0.78 0.94 -5.01%
P/EPS 7.21 12.75 -11.58 -9.25 31.34 94.63 257.75 -90.72%
EY 13.87 7.84 -8.63 -10.81 3.19 1.06 0.39 974.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.82 0.96 1.01 1.51 1.66 2.06 -44.48%

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