[ZECON] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.41%
YoY- 593.1%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 477,691 317,160 507,514 622,534 647,518 679,580 372,042 18.04%
PBT -4,413 -23,104 57,940 73,753 79,488 125,148 -4,047 5.91%
Tax -7,015 -3,940 -9,995 -11,456 -7,930 -6,556 -17,670 -45.83%
NP -11,428 -27,044 47,945 62,297 71,558 118,592 -21,717 -34.69%
-
NP to SH -18,132 -25,144 39,744 57,574 68,066 115,884 -19,735 -5.46%
-
Tax Rate - - 17.25% 15.53% 9.98% 5.24% - -
Total Cost 489,120 344,204 459,569 560,237 575,960 560,988 393,759 15.47%
-
Net Worth 249,324 249,324 259,413 263,289 253,648 249,324 197,835 16.59%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 249,324 249,324 259,413 263,289 253,648 249,324 197,835 16.59%
NOSH 144,118 144,118 144,118 144,118 144,118 144,118 131,016 6.52%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -2.39% -8.53% 9.45% 10.01% 11.05% 17.45% -5.84% -
ROE -7.27% -10.08% 15.32% 21.87% 26.83% 46.48% -9.98% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 331.46 220.07 352.15 431.96 449.30 471.54 283.97 10.80%
EPS -12.58 -17.44 27.58 39.95 47.22 80.40 -15.06 -11.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.73 1.80 1.8269 1.76 1.73 1.51 9.44%
Adjusted Per Share Value based on latest NOSH - 144,118
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 324.07 215.16 344.30 422.33 439.28 461.03 252.40 18.04%
EPS -12.30 -17.06 26.96 39.06 46.18 78.62 -13.39 -5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6914 1.6914 1.7599 1.7862 1.7208 1.6914 1.3421 16.59%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.52 0.46 0.55 0.365 0.605 0.28 0.265 -
P/RPS 0.16 0.21 0.16 0.08 0.13 0.06 0.09 46.49%
P/EPS -4.13 -2.64 1.99 0.91 1.28 0.35 -1.76 76.13%
EY -24.19 -37.93 50.14 109.45 78.06 287.17 -56.84 -43.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.31 0.20 0.34 0.16 0.18 40.35%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 28/08/20 25/06/20 26/02/20 28/11/19 30/08/19 -
Price 0.475 0.485 0.59 0.375 0.58 0.34 0.32 -
P/RPS 0.14 0.22 0.17 0.09 0.13 0.07 0.11 17.35%
P/EPS -3.78 -2.78 2.14 0.94 1.23 0.42 -2.12 46.78%
EY -26.49 -35.97 46.74 106.53 81.43 236.50 -47.07 -31.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.21 0.33 0.20 0.21 18.14%

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