[ZECON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -53.81%
YoY- -312.38%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 44,108 27,179 45,254 34,461 20,318 13,308 136,945 -53.11%
PBT 3,158 3,900 10,065 -13,385 -8,716 -3,877 13,390 -61.92%
Tax -2,622 -2,600 135 -5 -5 -1 3,005 -
NP 536 1,300 10,200 -13,390 -8,721 -3,878 16,395 -89.83%
-
NP to SH 508 1,287 10,157 -13,431 -8,732 -3,858 16,513 -90.24%
-
Tax Rate 83.03% 66.67% -1.34% - - - -22.44% -
Total Cost 43,572 25,879 35,054 47,851 29,039 17,186 120,550 -49.35%
-
Net Worth 156,723 152,765 124,561 132,542 136,989 141,254 140,300 7.68%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 156,723 152,765 124,561 132,542 136,989 141,254 140,300 7.68%
NOSH 108,085 104,634 88,341 88,361 88,380 88,283 85,030 17.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.22% 4.78% 22.54% -38.86% -42.92% -29.14% 11.97% -
ROE 0.32% 0.84% 8.15% -10.13% -6.37% -2.73% 11.77% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.81 25.98 51.23 39.00 22.99 15.07 161.05 -60.05%
EPS 0.47 1.23 11.50 -15.20 -9.88 -4.37 19.42 -91.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.46 1.41 1.50 1.55 1.60 1.65 -8.27%
Adjusted Per Share Value based on latest NOSH - 88,327
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.90 18.43 30.68 23.36 13.77 9.02 92.84 -53.11%
EPS 0.34 0.87 6.89 -9.11 -5.92 -2.62 11.19 -90.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0625 1.0357 0.8445 0.8986 0.9287 0.9576 0.9512 7.67%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.23 1.21 1.49 1.32 1.34 1.41 1.39 -
P/RPS 3.01 4.66 2.91 3.38 5.83 9.35 0.86 131.05%
P/EPS 248.03 98.37 12.96 -8.68 -13.56 -32.27 7.16 969.58%
EY 0.40 1.02 7.72 -11.52 -7.37 -3.10 13.97 -90.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.06 0.88 0.86 0.88 0.84 0.79%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 28/02/07 21/11/06 28/08/06 09/06/06 23/02/06 -
Price 1.37 1.20 1.29 1.34 1.35 1.38 1.40 -
P/RPS 3.36 4.62 2.52 3.44 5.87 9.15 0.87 146.76%
P/EPS 276.26 97.56 11.22 -8.82 -13.66 -31.58 7.21 1044.16%
EY 0.36 1.03 8.91 -11.34 -7.32 -3.17 13.87 -91.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.91 0.89 0.87 0.86 0.85 6.95%

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