[ZECON] QoQ Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 2.78%
YoY- 1459.04%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 72,221 31,674 152,354 152,354 133,001 85,481 48,670 29.94%
PBT 106 -1,235 6,080 6,080 3,649 2,061 256 -44.29%
Tax -767 -2,328 -5,055 -5,055 -2,523 -1,582 -1,429 -33.83%
NP -661 -3,563 1,025 1,025 1,126 479 -1,173 -31.65%
-
NP to SH 249 -2,907 1,294 1,294 1,259 679 -1,232 -
-
Tax Rate 723.58% - 83.14% 83.14% 69.14% 76.76% 558.20% -
Total Cost 72,882 35,237 151,329 151,329 131,875 85,002 49,843 28.67%
-
Net Worth 106,902 141,420 119,402 146,773 148,466 163,198 163,867 -24.68%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 106,902 141,420 119,402 146,773 148,466 163,198 163,867 -24.68%
NOSH 118,780 116,876 119,402 119,328 118,773 119,122 119,611 -0.46%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.92% -11.25% 0.67% 0.67% 0.85% 0.56% -2.41% -
ROE 0.23% -2.06% 1.08% 0.88% 0.85% 0.42% -0.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 60.80 27.10 127.60 127.68 111.98 71.76 40.69 30.54%
EPS 0.21 -2.44 1.09 1.09 1.06 0.57 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.21 1.00 1.23 1.25 1.37 1.37 -24.33%
Adjusted Per Share Value based on latest NOSH - 119,328
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 48.78 21.39 102.90 102.90 89.83 57.73 32.87 29.94%
EPS 0.17 -1.96 0.87 0.87 0.85 0.46 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.722 0.9551 0.8064 0.9913 1.0027 1.1022 1.1067 -24.68%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.47 0.50 0.50 0.59 0.44 0.465 -
P/RPS 0.69 1.73 0.39 0.39 0.53 0.61 1.14 -28.33%
P/EPS 200.35 -18.90 46.14 46.11 55.66 77.19 -45.15 -
EY 0.50 -5.29 2.17 2.17 1.80 1.30 -2.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.50 0.41 0.47 0.32 0.34 23.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.37 0.41 0.45 0.43 0.56 0.61 0.61 -
P/RPS 0.61 1.51 0.35 0.34 0.50 0.85 1.50 -44.96%
P/EPS 176.50 -16.48 41.52 39.65 52.83 107.02 -59.22 -
EY 0.57 -6.07 2.41 2.52 1.89 0.93 -1.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.45 0.35 0.45 0.45 0.45 -5.99%

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