[ZECON] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 84.61%
YoY- -1340.85%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 166,791 117,467 72,329 23,976 208,595 132,397 67,440 83.18%
PBT -12,610 -7,727 -8,519 -6,202 -4,470 5,248 -10,422 13.58%
Tax -5,026 -2,769 -1,210 -518 -10,397 -5,847 -524 353.30%
NP -17,636 -10,496 -9,729 -6,720 -14,867 -599 -10,946 37.55%
-
NP to SH -12,824 -3,924 -5,131 -3,069 -19,937 -6,538 -8,879 27.85%
-
Tax Rate - - - - - 111.41% - -
Total Cost 184,427 127,963 82,058 30,696 223,462 132,996 78,386 77.17%
-
Net Worth 64,304 73,947 72,619 73,751 77,440 0 98,920 -25.01%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 64,304 73,947 72,619 73,751 77,440 0 98,920 -25.01%
NOSH 119,082 119,270 119,048 118,953 119,139 119,089 119,181 -0.05%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -10.57% -8.94% -13.45% -28.03% -7.13% -0.45% -16.23% -
ROE -19.94% -5.31% -7.07% -4.16% -25.74% 0.00% -8.98% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 140.06 98.49 60.76 20.16 175.08 111.17 56.59 83.27%
EPS -10.77 -3.29 -4.31 -2.58 -16.74 -5.49 -7.45 27.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.62 0.61 0.62 0.65 0.00 0.83 -24.97%
Adjusted Per Share Value based on latest NOSH - 118,953
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 112.65 79.34 48.85 16.19 140.88 89.42 45.55 83.18%
EPS -8.66 -2.65 -3.47 -2.07 -13.47 -4.42 -6.00 27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4343 0.4994 0.4905 0.4981 0.523 0.00 0.6681 -25.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.765 0.82 0.91 1.07 0.855 0.755 0.775 -
P/RPS 0.55 0.83 1.50 5.31 0.49 0.68 1.37 -45.67%
P/EPS -7.10 -24.92 -21.11 -41.47 -5.11 -13.75 -10.40 -22.52%
EY -14.08 -4.01 -4.74 -2.41 -19.57 -7.27 -9.61 29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.49 1.73 1.32 0.00 0.93 32.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 13/02/15 21/11/14 21/08/14 - 28/02/14 -
Price 0.59 0.76 0.87 0.985 0.88 0.00 0.765 -
P/RPS 0.42 0.77 1.43 4.89 0.50 0.00 1.35 -54.18%
P/EPS -5.48 -23.10 -20.19 -38.18 -5.26 0.00 -10.27 -34.28%
EY -18.25 -4.33 -4.95 -2.62 -19.02 0.00 -9.74 52.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 1.43 1.59 1.35 0.00 0.92 12.00%

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