[ZECON] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 104.05%
YoY- 8.24%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 88,533 47,253 47,253 156,581 109,270 73,011 26,700 160.49%
PBT 489 164 164 6,612 3,125 1,982 104 244.30%
Tax -166 -75 -75 -2,225 -975 -589 -37 231.64%
NP 323 89 89 4,387 2,150 1,393 67 251.24%
-
NP to SH 323 89 89 4,387 2,150 1,393 67 251.24%
-
Tax Rate 33.95% 45.73% 45.73% 33.65% 31.20% 29.72% 35.58% -
Total Cost 88,210 47,164 47,164 152,194 107,120 71,618 26,633 160.25%
-
Net Worth 80,977 0 79,250 79,234 257,629 77,320 75,933 5.27%
Dividend
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 80,977 0 79,250 79,234 257,629 77,320 75,933 5.27%
NOSH 45,492 74,166 44,499 44,765 257,629 44,647 44,666 1.47%
Ratio Analysis
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.36% 0.19% 0.19% 2.80% 1.97% 1.91% 0.25% -
ROE 0.40% 0.00% 0.11% 5.54% 0.83% 1.80% 0.09% -
Per Share
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 194.61 63.71 106.19 349.78 42.41 163.53 59.78 156.69%
EPS 0.71 0.12 0.20 6.12 3.01 3.12 0.15 246.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 0.00 1.7809 1.77 1.00 1.7318 1.70 3.74%
Adjusted Per Share Value based on latest NOSH - 45,006
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 60.02 32.04 32.04 106.15 74.08 49.50 18.10 160.50%
EPS 0.22 0.06 0.06 2.97 1.46 0.94 0.05 226.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.549 0.00 0.5373 0.5372 1.7466 0.5242 0.5148 5.27%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.30 4.00 4.12 4.06 2.82 2.76 2.87 -
P/RPS 1.70 6.28 3.88 1.16 6.65 1.69 4.80 -56.35%
P/EPS 464.79 3,333.33 2,060.00 41.43 337.91 88.46 1,913.33 -67.70%
EY 0.22 0.03 0.05 2.41 0.30 1.13 0.05 226.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 0.00 2.31 2.29 2.82 1.59 1.69 7.49%
Price Multiplier on Announcement Date
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/08/04 - 24/05/04 25/02/04 11/11/03 18/08/03 26/05/03 -
Price 3.66 0.00 3.60 4.20 3.86 2.81 2.46 -
P/RPS 1.88 0.00 3.39 1.20 9.10 1.72 4.12 -46.56%
P/EPS 515.49 0.00 1,800.00 42.86 462.54 90.06 1,640.00 -60.32%
EY 0.19 0.00 0.06 2.33 0.22 1.11 0.06 151.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.00 2.02 2.37 3.86 1.62 1.45 32.37%

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