[ZECON] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 293.68%
YoY- -11.48%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 66,809 19,314 23,317 67,493 42,092 41,280 47,253 25.94%
PBT 17,221 -1,796 -2,993 4,806 1,117 325 164 2119.45%
Tax -6,216 -5 63 -1,814 -357 -91 -75 1795.83%
NP 11,005 -1,801 -2,930 2,992 760 234 89 2374.72%
-
NP to SH 11,140 -1,886 -2,930 2,992 760 234 89 2394.90%
-
Tax Rate 36.10% - - 37.74% 31.96% 28.00% 45.73% -
Total Cost 55,804 21,115 26,247 64,501 41,332 41,046 47,164 11.85%
-
Net Worth 138,697 136,735 107,677 85,173 81,790 81,670 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 138,697 136,735 107,677 85,173 81,790 81,670 0 -
NOSH 88,342 94,300 73,250 72,798 72,380 45,882 74,166 12.35%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 16.47% -9.32% -12.57% 4.43% 1.81% 0.57% 0.19% -
ROE 8.03% -1.38% -2.72% 3.51% 0.93% 0.29% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 75.62 20.48 31.83 92.71 58.15 89.97 63.71 12.09%
EPS 12.61 -2.13 -4.00 4.11 1.05 0.51 0.12 2120.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.45 1.47 1.17 1.13 1.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,798
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 45.12 13.04 15.75 45.58 28.43 27.88 31.91 25.95%
EPS 7.52 -1.27 -1.98 2.02 0.51 0.16 0.06 2397.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9367 0.9235 0.7272 0.5753 0.5524 0.5516 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.33 1.42 1.68 1.88 1.85 3.30 4.00 -
P/RPS 1.76 6.93 5.28 2.03 3.18 3.67 6.28 -57.14%
P/EPS 10.55 -71.00 -42.00 45.74 176.19 647.06 3,333.33 -97.83%
EY 9.48 -1.41 -2.38 2.19 0.57 0.15 0.03 4523.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 1.14 1.61 1.64 1.85 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 24/08/05 15/06/05 21/02/05 27/12/04 05/08/04 - -
Price 1.28 1.39 1.48 1.78 1.88 3.66 0.00 -
P/RPS 1.69 6.79 4.65 1.92 3.23 4.07 0.00 -
P/EPS 10.15 -69.50 -37.00 43.31 179.05 717.65 0.00 -
EY 9.85 -1.44 -2.70 2.31 0.56 0.14 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.01 1.52 1.66 2.06 0.00 -

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