[ZECON] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 143.33%
YoY- 444.65%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 136,339 76,539 31,144 142,314 100,027 55,536 19,280 267.98%
PBT 299 1,054 215 6,476 -12,897 10,199 -680 -
Tax -2,899 -1,314 -21 -596 0 -7,872 0 -
NP -2,600 -260 194 5,880 -12,897 2,327 -680 144.31%
-
NP to SH -2,390 -96 194 5,501 -12,695 -3,652 -1,017 76.66%
-
Tax Rate 969.57% 124.67% 9.77% 9.20% - 77.18% - -
Total Cost 138,939 76,799 30,950 136,434 112,924 53,209 19,960 264.13%
-
Net Worth 173,275 176,400 123,991 168,742 198,994 157,624 157,470 6.57%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,275 176,400 123,991 168,742 198,994 157,624 157,470 6.57%
NOSH 119,500 120,000 84,347 112,494 147,403 111,003 109,354 6.08%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.91% -0.34% 0.62% 4.13% -12.89% 4.19% -3.53% -
ROE -1.38% -0.05% 0.16% 3.26% -6.38% -2.32% -0.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 114.09 63.78 36.92 126.51 67.86 50.03 17.63 246.87%
EPS -2.01 -0.08 0.23 4.89 -11.57 -3.29 -0.93 67.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.47 1.50 1.35 1.42 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 112,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 92.43 51.89 21.11 96.48 67.81 37.65 13.07 267.99%
EPS -1.62 -0.07 0.13 3.73 -8.61 -2.48 -0.69 76.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1747 1.1959 0.8406 1.144 1.3491 1.0686 1.0676 6.57%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.53 0.56 0.63 0.61 0.52 0.46 -
P/RPS 0.48 0.83 1.52 0.50 0.90 1.04 2.61 -67.62%
P/EPS -27.50 -662.50 243.48 12.88 -7.08 -15.81 -49.46 -32.35%
EY -3.64 -0.15 0.41 7.76 -14.12 -6.33 -2.02 48.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.38 0.42 0.45 0.37 0.32 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 25/05/10 25/02/10 25/11/09 13/08/09 26/05/09 -
Price 0.55 0.51 0.48 0.51 0.61 0.59 0.49 -
P/RPS 0.48 0.80 1.30 0.40 0.90 1.18 2.78 -68.95%
P/EPS -27.50 -637.50 208.70 10.43 -7.08 -17.93 -52.69 -35.15%
EY -3.64 -0.16 0.48 9.59 -14.12 -5.58 -1.90 54.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.33 0.34 0.45 0.42 0.34 7.68%

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