[ZECON] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
11-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 54.34%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 47,253 47,253 156,581 109,270 73,011 26,700 74,650 -30.65%
PBT 164 164 6,612 3,125 1,982 104 5,698 -94.15%
Tax -75 -75 -2,225 -975 -589 -37 -1,645 -91.55%
NP 89 89 4,387 2,150 1,393 67 4,053 -95.29%
-
NP to SH 89 89 4,387 2,150 1,393 67 4,053 -95.29%
-
Tax Rate 45.73% 45.73% 33.65% 31.20% 29.72% 35.58% 28.87% -
Total Cost 47,164 47,164 152,194 107,120 71,618 26,633 70,597 -27.59%
-
Net Worth 0 79,250 79,234 257,629 77,320 75,933 73,580 -
Dividend
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 0 79,250 79,234 257,629 77,320 75,933 73,580 -
NOSH 74,166 44,499 44,765 257,629 44,647 44,666 44,060 51.71%
Ratio Analysis
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.19% 0.19% 2.80% 1.97% 1.91% 0.25% 5.43% -
ROE 0.00% 0.11% 5.54% 0.83% 1.80% 0.09% 5.51% -
Per Share
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 63.71 106.19 349.78 42.41 163.53 59.78 169.43 -54.29%
EPS 0.12 0.20 6.12 3.01 3.12 0.15 9.20 -96.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.7809 1.77 1.00 1.7318 1.70 1.67 -
Adjusted Per Share Value based on latest NOSH - 256,686
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 32.04 32.04 106.15 74.08 49.50 18.10 50.61 -30.64%
EPS 0.06 0.06 2.97 1.46 0.94 0.05 2.75 -95.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5373 0.5372 1.7466 0.5242 0.5148 0.4988 -
Price Multiplier on Financial Quarter End Date
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 4.00 4.12 4.06 2.82 2.76 2.87 2.90 -
P/RPS 6.28 3.88 1.16 6.65 1.69 4.80 1.71 183.28%
P/EPS 3,333.33 2,060.00 41.43 337.91 88.46 1,913.33 31.53 4070.72%
EY 0.03 0.05 2.41 0.30 1.13 0.05 3.17 -97.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.31 2.29 2.82 1.59 1.69 1.74 -
Price Multiplier on Announcement Date
31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date - 24/05/04 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 -
Price 0.00 3.60 4.20 3.86 2.81 2.46 2.91 -
P/RPS 0.00 3.39 1.20 9.10 1.72 4.12 1.72 -
P/EPS 0.00 1,800.00 42.86 462.54 90.06 1,640.00 31.63 -
EY 0.00 0.06 2.33 0.22 1.11 0.06 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.02 2.37 3.86 1.62 1.45 1.74 -

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