[ZECON] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -98.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 156,581 109,270 73,011 26,700 74,650 33,870 10,342 508.98%
PBT 6,612 3,125 1,982 104 5,698 -31,072 -2,968 -
Tax -2,225 -975 -589 -37 -1,645 28,706 2,968 -
NP 4,387 2,150 1,393 67 4,053 -2,366 0 -
-
NP to SH 4,387 2,150 1,393 67 4,053 2,798 -2,910 -
-
Tax Rate 33.65% 31.20% 29.72% 35.58% 28.87% - - -
Total Cost 152,194 107,120 71,618 26,633 70,597 36,236 10,342 497.58%
-
Net Worth 79,234 257,629 77,320 75,933 73,580 67,724 66,526 12.32%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 79,234 257,629 77,320 75,933 73,580 67,724 66,526 12.32%
NOSH 44,765 257,629 44,647 44,666 44,060 43,412 42,920 2.83%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.80% 1.97% 1.91% 0.25% 5.43% -6.99% 0.00% -
ROE 5.54% 0.83% 1.80% 0.09% 5.51% 4.13% -4.37% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 349.78 42.41 163.53 59.78 169.43 78.02 24.10 492.11%
EPS 6.12 3.01 3.12 0.15 9.20 -5.45 -6.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.00 1.7318 1.70 1.67 1.56 1.55 9.22%
Adjusted Per Share Value based on latest NOSH - 44,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 105.75 73.80 49.31 18.03 50.42 22.88 6.98 509.25%
EPS 2.96 1.45 0.94 0.05 2.74 1.89 -1.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5351 1.74 0.5222 0.5128 0.497 0.4574 0.4493 12.32%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.06 2.82 2.76 2.87 2.90 3.04 3.82 -
P/RPS 1.16 6.65 1.69 4.80 1.71 3.90 15.85 -82.41%
P/EPS 41.43 337.91 88.46 1,913.33 31.53 47.17 -56.34 -
EY 2.41 0.30 1.13 0.05 3.17 2.12 -1.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 2.82 1.59 1.69 1.74 1.95 2.46 -4.64%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 21/08/02 -
Price 4.20 3.86 2.81 2.46 2.91 3.00 3.68 -
P/RPS 1.20 9.10 1.72 4.12 1.72 3.85 15.27 -81.56%
P/EPS 42.86 462.54 90.06 1,640.00 31.63 46.55 -54.28 -
EY 2.33 0.22 1.11 0.06 3.16 2.15 -1.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 3.86 1.62 1.45 1.74 1.92 2.37 0.00%

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