[ZECON] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 37.04%
YoY- 419.68%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 72,221 126,696 166,204 203,138 133,001 113,974 97,340 -17.96%
PBT 106 -4,940 6,632 8,106 3,649 2,748 512 -64.83%
Tax -767 -9,312 -5,514 -6,740 -2,523 -2,109 -2,858 -58.22%
NP -661 -14,252 1,118 1,366 1,126 638 -2,346 -56.85%
-
NP to SH 249 -11,628 1,411 1,725 1,259 905 -2,464 -
-
Tax Rate 723.58% - 83.14% 83.15% 69.14% 76.75% 558.20% -
Total Cost 72,882 140,948 165,086 201,772 131,875 113,336 99,686 -18.76%
-
Net Worth 106,902 141,420 119,402 146,773 148,466 163,198 163,867 -24.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 106,902 141,420 119,402 146,773 148,466 163,198 163,867 -24.68%
NOSH 118,780 116,876 119,402 119,328 118,773 119,122 119,611 -0.46%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.92% -11.25% 0.67% 0.67% 0.85% 0.56% -2.41% -
ROE 0.23% -8.22% 1.18% 1.18% 0.85% 0.55% -1.50% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.80 108.40 139.20 170.24 111.98 95.68 81.38 -17.59%
EPS 0.21 -9.76 1.19 1.45 1.06 0.76 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.21 1.00 1.23 1.25 1.37 1.37 -24.33%
Adjusted Per Share Value based on latest NOSH - 119,328
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.96 85.89 112.68 137.72 90.17 77.27 65.99 -17.97%
EPS 0.17 -7.88 0.96 1.17 0.85 0.61 -1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7247 0.9588 0.8095 0.9951 1.0065 1.1064 1.1109 -24.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.47 0.50 0.50 0.59 0.44 0.465 -
P/RPS 0.69 0.43 0.36 0.29 0.53 0.46 0.57 13.51%
P/EPS 200.35 -4.72 42.29 34.58 55.66 57.89 -22.57 -
EY 0.50 -21.17 2.36 2.89 1.80 1.73 -4.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.50 0.41 0.47 0.32 0.34 23.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.37 0.41 0.45 0.43 0.56 0.61 0.61 -
P/RPS 0.61 0.38 0.32 0.25 0.50 0.64 0.75 -12.81%
P/EPS 176.50 -4.12 38.06 29.74 52.83 80.26 -29.61 -
EY 0.57 -24.27 2.63 3.36 1.89 1.25 -3.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.45 0.35 0.45 0.45 0.45 -5.99%

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