[ZECON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -49.32%
YoY- 133.36%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 78,561 69,369 88,216 108,716 45,254 45,948 40,636 55.00%
PBT 7,291 -3,798 6,316 15,600 10,065 -17,846 -17,432 -
Tax -3,066 -3,502 -5,244 -10,400 135 -6 -10 4399.72%
NP 4,225 -7,301 1,072 5,200 10,200 -17,853 -17,442 -
-
NP to SH 4,178 -7,342 1,016 5,148 10,157 -17,908 -17,464 -
-
Tax Rate 42.05% - 83.03% 66.67% -1.34% - - -
Total Cost 74,336 76,670 87,144 103,516 35,054 63,801 58,078 17.83%
-
Net Worth 157,106 147,722 156,723 152,765 124,561 132,542 136,989 9.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 157,106 147,722 156,723 152,765 124,561 132,542 136,989 9.53%
NOSH 109,101 108,619 108,085 104,634 88,341 88,361 88,380 15.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.38% -10.53% 1.22% 4.78% 22.54% -38.86% -42.92% -
ROE 2.66% -4.97% 0.65% 3.37% 8.15% -13.51% -12.75% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 72.01 63.86 81.62 103.90 51.23 52.00 45.98 34.74%
EPS 3.72 -6.76 0.94 4.92 11.50 -20.27 -19.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.36 1.45 1.46 1.41 1.50 1.55 -4.77%
Adjusted Per Share Value based on latest NOSH - 104,634
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.06 46.85 59.58 73.43 30.56 31.03 27.44 55.02%
EPS 2.82 -4.96 0.69 3.48 6.86 -12.09 -11.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0611 0.9977 1.0585 1.0318 0.8413 0.8952 0.9252 9.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.04 1.21 1.23 1.21 1.49 1.32 1.34 -
P/RPS 1.44 1.89 1.51 1.16 2.91 2.54 2.91 -37.35%
P/EPS 27.16 -17.90 124.02 24.59 12.96 -6.51 -6.78 -
EY 3.68 -5.59 0.81 4.07 7.72 -15.35 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.89 0.85 0.83 1.06 0.88 0.86 -11.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 22/11/07 29/08/07 24/05/07 28/02/07 21/11/06 28/08/06 -
Price 1.00 1.09 1.37 1.20 1.29 1.34 1.35 -
P/RPS 1.39 1.71 1.68 1.15 2.52 2.58 2.94 -39.22%
P/EPS 26.11 -16.12 138.13 24.39 11.22 -6.61 -6.83 -
EY 3.83 -6.20 0.72 4.10 8.91 -15.12 -14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.94 0.82 0.91 0.89 0.87 -14.28%

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