[ZECON] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 49.02%
YoY- 39.98%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 171,112 124,932 166,791 156,622 144,658 95,904 208,595 -12.33%
PBT -31,040 -8,824 -12,610 -10,302 -17,038 -24,808 -4,470 262.69%
Tax -3,078 -2,408 -5,026 -3,692 -2,420 -2,072 -10,397 -55.48%
NP -34,118 -11,232 -17,636 -13,994 -19,458 -26,880 -14,867 73.71%
-
NP to SH -32,264 -9,176 -12,824 -5,232 -10,262 -12,276 -19,937 37.71%
-
Tax Rate - - - - - - - -
Total Cost 205,230 136,164 184,427 170,617 164,116 122,784 223,462 -5.50%
-
Net Worth 47,657 61,807 64,304 73,947 72,619 73,751 77,440 -27.58%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 47,657 61,807 64,304 73,947 72,619 73,751 77,440 -27.58%
NOSH 119,143 118,860 119,082 119,270 119,048 118,953 119,139 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -19.94% -8.99% -10.57% -8.94% -13.45% -28.03% -7.13% -
ROE -67.70% -14.85% -19.94% -7.08% -14.13% -16.65% -25.74% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 143.62 105.11 140.06 131.32 121.51 80.62 175.08 -12.33%
EPS -27.08 -7.72 -10.77 -4.39 -8.62 -10.32 -16.74 37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.52 0.54 0.62 0.61 0.62 0.65 -27.58%
Adjusted Per Share Value based on latest NOSH - 119,504
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 115.57 84.38 112.65 105.78 97.70 64.77 140.88 -12.33%
EPS -21.79 -6.20 -8.66 -3.53 -6.93 -8.29 -13.47 37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3219 0.4174 0.4343 0.4994 0.4905 0.4981 0.523 -27.57%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.77 0.575 0.765 0.82 0.91 1.07 0.855 -
P/RPS 0.54 0.55 0.55 0.62 0.75 1.33 0.49 6.67%
P/EPS -2.84 -7.45 -7.10 -18.69 -10.56 -10.37 -5.11 -32.32%
EY -35.17 -13.43 -14.08 -5.35 -9.47 -9.64 -19.57 47.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.11 1.42 1.32 1.49 1.73 1.32 28.73%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 25/08/15 20/05/15 13/02/15 21/11/14 21/08/14 -
Price 0.755 0.705 0.59 0.76 0.87 0.985 0.88 -
P/RPS 0.53 0.67 0.42 0.58 0.72 1.22 0.50 3.94%
P/EPS -2.79 -9.13 -5.48 -17.33 -10.09 -9.54 -5.26 -34.39%
EY -35.87 -10.95 -18.25 -5.77 -9.91 -10.48 -19.02 52.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.36 1.09 1.23 1.43 1.59 1.35 25.06%

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