[ZECON] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -81.85%
YoY- -57.22%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 133,001 113,974 97,340 97,940 172,985 181,785 153,078 -8.92%
PBT 3,649 2,748 512 560 6,968 398 2,108 44.02%
Tax -2,523 -2,109 -2,858 0 -5,241 -3,865 -2,628 -2.67%
NP 1,126 638 -2,346 560 1,727 -3,466 -520 -
-
NP to SH 1,259 905 -2,464 332 1,829 -3,186 -192 -
-
Tax Rate 69.14% 76.75% 558.20% 0.00% 75.22% 971.11% 124.67% -
Total Cost 131,875 113,336 99,686 97,380 171,258 185,251 153,598 -9.64%
-
Net Worth 148,466 163,198 163,867 94,758 166,272 173,274 176,400 -10.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 148,466 163,198 163,867 94,758 166,272 173,274 176,400 -10.82%
NOSH 118,773 119,122 119,611 69,166 118,766 119,499 120,000 -0.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.85% 0.56% -2.41% 0.57% 1.00% -1.91% -0.34% -
ROE 0.85% 0.55% -1.50% 0.35% 1.10% -1.84% -0.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 111.98 95.68 81.38 141.60 145.65 152.12 127.56 -8.29%
EPS 1.06 0.76 -2.06 0.48 1.54 -2.68 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.37 1.37 1.37 1.40 1.45 1.47 -10.21%
Adjusted Per Share Value based on latest NOSH - 69,166
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.17 77.27 65.99 66.40 117.28 123.24 103.78 -8.92%
EPS 0.85 0.61 -1.67 0.23 1.24 -2.16 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0065 1.1064 1.1109 0.6424 1.1272 1.1747 1.1959 -10.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.59 0.44 0.465 0.54 0.48 0.55 0.53 -
P/RPS 0.53 0.46 0.57 0.38 0.33 0.36 0.42 16.72%
P/EPS 55.66 57.89 -22.57 112.50 31.17 -20.63 -331.25 -
EY 1.80 1.73 -4.43 0.89 3.21 -4.85 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.34 0.39 0.34 0.38 0.36 19.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 23/08/11 25/05/11 28/02/11 30/11/10 23/08/10 -
Price 0.56 0.61 0.61 0.465 0.55 0.55 0.51 -
P/RPS 0.50 0.64 0.75 0.33 0.38 0.36 0.40 15.99%
P/EPS 52.83 80.26 -29.61 96.88 35.71 -20.63 -318.75 -
EY 1.89 1.25 -3.38 1.03 2.80 -4.85 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.45 0.34 0.39 0.38 0.35 18.18%

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