[ZECON] QoQ Cumulative Quarter Result on 31-Dec-2020

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2020
Profit Trend
QoQ- -20.19%
YoY- -122.2%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 562,361 328,157 264,831 199,038 79,290 507,514 466,901 13.19%
PBT 26,555 10,892 9,760 -1,839 -5,776 57,940 55,315 -38.66%
Tax -9,766 -3,520 -3,529 -2,923 -985 -9,995 -8,592 8.90%
NP 16,789 7,372 6,231 -4,762 -6,761 47,945 46,723 -49.42%
-
NP to SH -3,282 -3,788 -5,411 -7,555 -6,286 39,744 43,181 -
-
Tax Rate 36.78% 32.32% 36.16% - - 17.25% 15.53% -
Total Cost 545,572 320,785 258,600 203,800 86,051 459,569 420,178 18.99%
-
Net Worth 253,679 252,207 250,766 249,324 249,324 259,413 263,289 -2.44%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 253,679 252,207 250,766 249,324 249,324 259,413 263,289 -2.44%
NOSH 144,188 144,118 144,118 144,118 144,118 144,118 144,118 0.03%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.99% 2.25% 2.35% -2.39% -8.53% 9.45% 10.01% -
ROE -1.29% -1.50% -2.16% -3.03% -2.52% 15.32% 16.40% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 390.16 227.70 183.76 138.11 55.02 352.15 323.97 13.18%
EPS -2.28 -2.63 -3.75 -5.24 -4.36 27.58 29.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.75 1.74 1.73 1.73 1.80 1.8269 -2.45%
Adjusted Per Share Value based on latest NOSH - 144,118
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 381.25 222.47 179.54 134.94 53.75 344.07 316.54 13.18%
EPS -2.23 -2.57 -3.67 -5.12 -4.26 26.94 29.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7198 1.7098 1.7001 1.6903 1.6903 1.7587 1.785 -2.44%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.45 0.44 0.495 0.52 0.46 0.55 0.365 -
P/RPS 0.12 0.19 0.27 0.38 0.84 0.16 0.11 5.96%
P/EPS -19.76 -16.74 -13.18 -9.92 -10.55 1.99 1.22 -
EY -5.06 -5.97 -7.58 -10.08 -9.48 50.14 82.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.30 0.27 0.31 0.20 19.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 25/05/21 25/02/21 26/11/20 28/08/20 25/06/20 -
Price 0.46 0.44 0.00 0.475 0.485 0.59 0.375 -
P/RPS 0.12 0.19 0.00 0.34 0.88 0.17 0.12 0.00%
P/EPS -20.20 -16.74 0.00 -9.06 -11.12 2.14 1.25 -
EY -4.95 -5.97 0.00 -11.04 -8.99 46.74 79.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.00 0.27 0.28 0.33 0.21 15.28%

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