[ZECON] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 99.02%
YoY- 92.67%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 76,198 64,957 38,584 28,856 58,879 28,075 40,547 52.46%
PBT -9,718 15,670 -9,449 -973 -16,965 166 3,458 -
Tax -4,550 -5,323 -324 -200 -2,946 -1,508 -556 307.65%
NP -14,268 10,347 -9,773 -1,173 -19,911 -1,342 2,902 -
-
NP to SH -13,399 2,341 -8,666 -213 -21,695 -1,060 3,156 -
-
Tax Rate - 33.97% - - - 908.43% 16.08% -
Total Cost 90,466 54,610 48,357 30,029 78,790 29,417 37,645 79.70%
-
Net Worth 78,574 0 98,801 106,499 107,218 142,921 146,486 -34.05%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 78,574 0 98,801 106,499 107,218 142,921 146,486 -34.05%
NOSH 119,052 118,832 119,038 118,333 119,131 119,101 119,094 -0.02%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -18.72% 15.93% -25.33% -4.07% -33.82% -4.78% 7.16% -
ROE -17.05% 0.00% -8.77% -0.20% -20.23% -0.74% 2.15% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 64.00 54.66 32.41 24.39 49.42 23.57 34.05 52.47%
EPS -11.25 1.97 -7.28 -0.18 -18.21 -0.89 2.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 0.83 0.90 0.90 1.20 1.23 -34.04%
Adjusted Per Share Value based on latest NOSH - 118,333
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.66 44.04 26.16 19.56 39.92 19.03 27.49 52.45%
EPS -9.08 1.59 -5.88 -0.14 -14.71 -0.72 2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5327 0.00 0.6698 0.722 0.7269 0.9689 0.9931 -34.05%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.855 0.755 0.775 0.745 0.535 0.46 0.42 -
P/RPS 1.34 1.38 2.39 3.06 1.08 1.95 1.23 5.89%
P/EPS -7.60 38.32 -10.65 -413.89 -2.94 -51.69 15.85 -
EY -13.16 2.61 -9.39 -0.24 -34.04 -1.93 6.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.00 0.93 0.83 0.59 0.38 0.34 145.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 - 28/02/14 29/11/13 30/08/13 27/05/13 28/02/13 -
Price 0.88 0.00 0.765 0.77 0.735 0.525 0.37 -
P/RPS 1.37 0.00 2.36 3.16 1.49 2.23 1.09 16.51%
P/EPS -7.82 0.00 -10.51 -427.78 -4.04 -58.99 13.96 -
EY -12.79 0.00 -9.52 -0.23 -24.78 -1.70 7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.92 0.86 0.82 0.44 0.30 170.60%

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