[ZECON] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -243.19%
YoY- 14.44%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 45,395 31,144 42,287 44,491 36,256 19,280 55,505 -12.57%
PBT 839 215 19,373 -9,782 4,383 -680 17,889 -87.06%
Tax -1,293 -21 -596 0 -4,388 0 -2,112 -27.96%
NP -454 194 18,777 -9,782 -5 -680 15,777 -
-
NP to SH -369 194 18,196 -9,043 -2,635 -1,017 15,718 -
-
Tax Rate 154.11% 9.77% 3.08% - 100.11% - 11.81% -
Total Cost 45,849 30,950 23,510 54,273 36,261 19,960 39,728 10.05%
-
Net Worth 174,977 123,991 168,794 198,994 157,877 157,470 159,541 6.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,977 123,991 168,794 198,994 157,877 157,470 159,541 6.36%
NOSH 119,032 84,347 112,529 147,403 111,181 109,354 110,028 5.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -1.00% 0.62% 44.40% -21.99% -0.01% -3.53% 28.42% -
ROE -0.21% 0.16% 10.78% -4.54% -1.67% -0.65% 9.85% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 38.14 36.92 37.58 30.18 32.61 17.63 50.45 -17.05%
EPS -0.31 0.23 16.17 -8.24 -2.37 -0.93 14.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.50 1.35 1.42 1.44 1.45 0.91%
Adjusted Per Share Value based on latest NOSH - 147,403
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 30.66 21.03 28.56 30.05 24.49 13.02 37.49 -12.57%
EPS -0.25 0.13 12.29 -6.11 -1.78 -0.69 10.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 0.8374 1.14 1.344 1.0663 1.0635 1.0775 6.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.56 0.63 0.61 0.52 0.46 0.48 -
P/RPS 1.39 1.52 1.68 2.02 1.59 2.61 0.95 28.97%
P/EPS -170.97 243.48 3.90 -9.94 -21.94 -49.46 3.36 -
EY -0.58 0.41 25.67 -10.06 -4.56 -2.02 29.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.45 0.37 0.32 0.33 5.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 25/02/10 25/11/09 13/08/09 26/05/09 24/02/09 -
Price 0.51 0.48 0.51 0.61 0.59 0.49 0.45 -
P/RPS 1.34 1.30 1.36 2.02 1.81 2.78 0.89 31.46%
P/EPS -164.52 208.70 3.15 -9.94 -24.89 -52.69 3.15 -
EY -0.61 0.48 31.71 -10.06 -4.02 -1.90 31.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.45 0.42 0.34 0.31 8.45%

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