[ZECON] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 1879.1%
YoY- 172.22%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 47,253 81,061 36,259 46,311 26,700 40,780 23,528 60.07%
PBT 164 4,761 1,143 1,878 104 8,208 -21,794 -
Tax -75 -1,381 -386 -552 -37 -1,423 22,338 -
NP 89 3,380 757 1,326 67 6,785 544 -70.51%
-
NP to SH 89 3,380 757 1,326 67 6,785 1,734 -86.51%
-
Tax Rate 45.73% 29.01% 33.77% 29.39% 35.58% 17.34% - -
Total Cost 47,164 77,681 35,502 44,985 26,633 33,995 22,984 62.41%
-
Net Worth 79,250 80,111 256,686 77,579 75,933 44,545 69,560 9.19%
Dividend
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 79,250 80,111 256,686 77,579 75,933 44,545 69,560 9.19%
NOSH 44,499 45,006 256,686 44,797 44,666 44,545 44,590 -0.13%
Ratio Analysis
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.19% 4.17% 2.09% 2.86% 0.25% 16.64% 2.31% -
ROE 0.11% 4.22% 0.29% 1.71% 0.09% 15.23% 2.49% -
Per Share
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 106.19 180.11 14.13 103.38 59.78 91.55 52.77 60.28%
EPS 0.20 7.51 1.06 2.96 0.15 15.23 1.22 -70.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7809 1.78 1.00 1.7318 1.70 1.00 1.56 9.34%
Adjusted Per Share Value based on latest NOSH - 44,797
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 32.04 54.96 24.58 31.40 18.10 27.65 15.95 60.09%
EPS 0.06 2.29 0.51 0.90 0.05 4.60 1.18 -86.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5373 0.5431 1.7402 0.526 0.5148 0.302 0.4716 9.19%
Price Multiplier on Financial Quarter End Date
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.12 4.06 2.82 2.76 2.87 2.90 3.04 -
P/RPS 3.88 2.25 19.96 2.67 4.80 3.17 5.76 -23.39%
P/EPS 2,060.00 54.06 956.22 93.24 1,913.33 19.04 78.17 809.07%
EY 0.05 1.85 0.10 1.07 0.05 5.25 1.28 -88.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.28 2.82 1.59 1.69 2.90 1.95 12.10%
Price Multiplier on Announcement Date
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 -
Price 3.60 4.20 3.86 2.81 2.46 2.91 3.00 -
P/RPS 3.39 2.33 27.33 2.72 4.12 3.18 5.69 -29.48%
P/EPS 1,800.00 55.93 1,308.86 94.93 1,640.00 19.10 77.15 737.36%
EY 0.06 1.79 0.08 1.05 0.06 5.23 1.30 -87.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.36 3.86 1.62 1.45 2.91 1.92 3.48%

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