[ZENTECH] QoQ Cumulative Quarter Result on 31-Oct-2012 [#1]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
28-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -953.64%
YoY- -689.08%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Cumulative Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 4,669 2,112 1,080 8 5,181 3,354 2,101 70.37%
PBT 124 -891 -919 -939 110 77 47 91.04%
Tax 0 0 0 0 0 0 0 -
NP 124 -891 -919 -939 110 77 47 91.04%
-
NP to SH 124 -891 -919 -939 110 77 47 91.04%
-
Tax Rate 0.00% - - - 0.00% 0.00% 0.00% -
Total Cost 4,545 3,003 1,999 947 5,071 3,277 2,054 69.88%
-
Net Worth 7,319 6,618 6,521 6,547 7,211 7,533 6,380 9.59%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 7,319 6,618 6,521 6,547 7,211 7,533 6,380 9.59%
NOSH 121,999 127,285 125,890 126,891 122,222 128,333 117,500 2.53%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 2.66% -42.19% -85.09% -11,737.50% 2.12% 2.30% 2.24% -
ROE 1.69% -13.46% -14.09% -14.34% 1.53% 1.02% 0.74% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 3.83 1.66 0.86 0.01 4.24 2.61 1.79 66.12%
EPS 0.10 -0.70 -0.73 -0.74 0.09 0.06 0.04 84.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.052 0.0518 0.0516 0.059 0.0587 0.0543 6.88%
Adjusted Per Share Value based on latest NOSH - 126,891
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.15 0.07 0.03 0.00 0.17 0.11 0.07 66.28%
EPS 0.00 -0.03 -0.03 -0.03 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0021 0.0021 0.0021 0.0023 0.0024 0.0021 9.31%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.14 0.145 0.145 0.13 0.12 0.12 0.08 -
P/RPS 3.66 8.74 16.90 2,061.99 2.83 4.59 4.47 -12.48%
P/EPS 137.74 -20.71 -19.86 -17.57 133.33 200.00 200.00 -22.03%
EY 0.73 -4.83 -5.03 -5.69 0.75 0.50 0.50 28.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.79 2.80 2.52 2.03 2.04 1.47 35.98%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 25/09/13 20/06/13 26/03/13 28/12/12 27/09/12 28/06/12 30/03/12 -
Price 0.165 0.095 0.15 0.14 0.14 0.12 0.12 -
P/RPS 4.31 5.73 17.48 2,220.61 3.30 4.59 6.71 -25.57%
P/EPS 162.34 -13.57 -20.55 -18.92 155.56 200.00 300.00 -33.61%
EY 0.62 -7.37 -4.87 -5.29 0.64 0.50 0.33 52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.83 2.90 2.71 2.37 2.04 2.21 15.70%

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