[ZECON] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 155.11%
YoY- 128.41%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 152,354 152,354 133,001 85,481 48,670 24,485 172,985 -8.12%
PBT 6,080 6,080 3,649 2,061 256 140 6,968 -8.69%
Tax -5,055 -5,055 -2,523 -1,582 -1,429 0 -5,241 -2.38%
NP 1,025 1,025 1,126 479 -1,173 140 1,727 -29.39%
-
NP to SH 1,294 1,294 1,259 679 -1,232 83 1,829 -20.61%
-
Tax Rate 83.14% 83.14% 69.14% 76.76% 558.20% 0.00% 75.22% -
Total Cost 151,329 151,329 131,875 85,002 49,843 24,345 171,258 -7.92%
-
Net Worth 119,402 146,773 148,466 163,198 163,867 94,758 166,272 -19.82%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,402 146,773 148,466 163,198 163,867 94,758 166,272 -19.82%
NOSH 119,402 119,328 118,773 119,122 119,611 69,166 118,766 0.35%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.67% 0.67% 0.85% 0.56% -2.41% 0.57% 1.00% -
ROE 1.08% 0.88% 0.85% 0.42% -0.75% 0.09% 1.10% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 127.60 127.68 111.98 71.76 40.69 35.40 145.65 -8.44%
EPS 1.09 1.09 1.06 0.57 -1.03 0.12 1.54 -20.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.23 1.25 1.37 1.37 1.37 1.40 -20.11%
Adjusted Per Share Value based on latest NOSH - 119,437
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 102.90 102.90 89.83 57.73 32.87 16.54 116.83 -8.12%
EPS 0.87 0.87 0.85 0.46 -0.83 0.06 1.24 -21.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8064 0.9913 1.0027 1.1022 1.1067 0.64 1.123 -19.82%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.50 0.59 0.44 0.465 0.54 0.48 -
P/RPS 0.39 0.39 0.53 0.61 1.14 1.53 0.33 11.79%
P/EPS 46.14 46.11 55.66 77.19 -45.15 450.00 31.17 29.91%
EY 2.17 2.17 1.80 1.30 -2.22 0.22 3.21 -22.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.47 0.32 0.34 0.39 0.34 29.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 25/05/11 28/02/11 -
Price 0.45 0.43 0.56 0.61 0.61 0.465 0.55 -
P/RPS 0.35 0.34 0.50 0.85 1.50 1.31 0.38 -5.33%
P/EPS 41.52 39.65 52.83 107.02 -59.22 387.50 35.71 10.58%
EY 2.41 2.52 1.89 0.93 -1.69 0.26 2.80 -9.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.45 0.45 0.45 0.34 0.39 10.01%

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