[ZECON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -95.46%
YoY- -57.22%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 133,001 85,481 48,670 24,485 172,985 136,339 76,539 44.39%
PBT 3,649 2,061 256 140 6,968 299 1,054 128.33%
Tax -2,523 -1,582 -1,429 0 -5,241 -2,899 -1,314 54.29%
NP 1,126 479 -1,173 140 1,727 -2,600 -260 -
-
NP to SH 1,259 679 -1,232 83 1,829 -2,390 -96 -
-
Tax Rate 69.14% 76.76% 558.20% 0.00% 75.22% 969.57% 124.67% -
Total Cost 131,875 85,002 49,843 24,345 171,258 138,939 76,799 43.25%
-
Net Worth 148,466 163,198 163,867 94,758 166,272 173,275 176,400 -10.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 148,466 163,198 163,867 94,758 166,272 173,275 176,400 -10.82%
NOSH 118,773 119,122 119,611 69,166 118,766 119,500 120,000 -0.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.85% 0.56% -2.41% 0.57% 1.00% -1.91% -0.34% -
ROE 0.85% 0.42% -0.75% 0.09% 1.10% -1.38% -0.05% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 111.98 71.76 40.69 35.40 145.65 114.09 63.78 45.38%
EPS 1.06 0.57 -1.03 0.12 1.54 -2.01 -0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.37 1.37 1.37 1.40 1.45 1.47 -10.21%
Adjusted Per Share Value based on latest NOSH - 69,166
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 90.17 57.95 33.00 16.60 117.28 92.43 51.89 44.39%
EPS 0.85 0.46 -0.84 0.06 1.24 -1.62 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0065 1.1064 1.1109 0.6424 1.1272 1.1747 1.1959 -10.83%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.59 0.44 0.465 0.54 0.48 0.55 0.53 -
P/RPS 0.53 0.61 1.14 1.53 0.33 0.48 0.83 -25.78%
P/EPS 55.66 77.19 -45.15 450.00 31.17 -27.50 -662.50 -
EY 1.80 1.30 -2.22 0.22 3.21 -3.64 -0.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.32 0.34 0.39 0.34 0.38 0.36 19.39%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 24/11/11 23/08/11 25/05/11 28/02/11 30/11/10 23/08/10 -
Price 0.56 0.61 0.61 0.465 0.55 0.55 0.51 -
P/RPS 0.50 0.85 1.50 1.31 0.38 0.48 0.80 -26.83%
P/EPS 52.83 107.02 -59.22 387.50 35.71 -27.50 -637.50 -
EY 1.89 0.93 -1.69 0.26 2.80 -3.64 -0.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.45 0.34 0.39 0.38 0.35 18.18%

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