[ZECON] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.36%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 44,910 17,420 633,091 562,361 328,157 264,831 199,038 -63.03%
PBT 13,617 9,847 31,795 26,555 10,892 9,760 -1,839 -
Tax -128 -1 -12,933 -9,766 -3,520 -3,529 -2,923 -87.64%
NP 13,489 9,846 18,862 16,789 7,372 6,231 -4,762 -
-
NP to SH -1,809 2,569 -19,302 -3,282 -3,788 -5,411 -7,555 -61.54%
-
Tax Rate 0.94% 0.01% 40.68% 36.78% 32.32% 36.16% - -
Total Cost 31,421 7,574 614,229 545,572 320,785 258,600 203,800 -71.34%
-
Net Worth 231,411 235,820 233,710 253,679 252,207 250,766 249,324 -4.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 231,411 235,820 233,710 253,679 252,207 250,766 249,324 -4.86%
NOSH 147,403 147,403 146,703 144,188 144,118 144,118 144,118 1.51%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.04% 56.52% 2.98% 2.99% 2.25% 2.35% -2.39% -
ROE -0.78% 1.09% -8.26% -1.29% -1.50% -2.16% -3.03% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.47 11.82 438.84 390.16 227.70 183.76 138.11 -63.58%
EPS -1.23 1.74 -13.38 -2.28 -2.63 -3.75 -5.24 -62.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.60 1.62 1.76 1.75 1.74 1.73 -6.28%
Adjusted Per Share Value based on latest NOSH - 144,188
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 30.33 11.77 427.58 379.81 221.63 178.86 134.43 -63.03%
EPS -1.22 1.74 -13.04 -2.22 -2.56 -3.65 -5.10 -61.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5629 1.5927 1.5785 1.7133 1.7034 1.6936 1.6839 -4.86%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.40 0.385 0.405 0.45 0.44 0.495 0.52 -
P/RPS 1.31 3.26 0.09 0.12 0.19 0.27 0.38 128.72%
P/EPS -32.59 22.09 -3.03 -19.76 -16.74 -13.18 -9.92 121.47%
EY -3.07 4.53 -33.04 -5.06 -5.97 -7.58 -10.08 -54.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.26 0.25 0.28 0.30 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 25/05/21 25/02/21 -
Price 0.385 0.395 0.40 0.46 0.44 0.00 0.475 -
P/RPS 1.26 3.34 0.09 0.12 0.19 0.00 0.34 140.05%
P/EPS -31.37 22.66 -2.99 -20.20 -16.74 0.00 -9.06 129.39%
EY -3.19 4.41 -33.45 -4.95 -5.97 0.00 -11.04 -56.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.26 0.25 0.00 0.27 -5.01%

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