[ZECON] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -99.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 81,061 36,259 46,311 26,700 40,780 23,528 5,195 521.31%
PBT 4,761 1,143 1,878 104 8,208 -21,794 -1,813 -
Tax -1,381 -386 -552 -37 -1,423 22,338 1,813 -
NP 3,380 757 1,326 67 6,785 544 0 -
-
NP to SH 3,380 757 1,326 67 6,785 1,734 -1,836 -
-
Tax Rate 29.01% 33.77% 29.39% 35.58% 17.34% - - -
Total Cost 77,681 35,502 44,985 26,633 33,995 22,984 5,195 503.96%
-
Net Worth 80,111 256,686 77,579 75,933 44,545 69,560 68,081 11.42%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 80,111 256,686 77,579 75,933 44,545 69,560 68,081 11.42%
NOSH 45,006 256,686 44,797 44,666 44,545 44,590 43,923 1.63%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 4.17% 2.09% 2.86% 0.25% 16.64% 2.31% 0.00% -
ROE 4.22% 0.29% 1.71% 0.09% 15.23% 2.49% -2.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 180.11 14.13 103.38 59.78 91.55 52.77 11.83 511.24%
EPS 7.51 1.06 2.96 0.15 15.23 1.22 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.00 1.7318 1.70 1.00 1.56 1.55 9.63%
Adjusted Per Share Value based on latest NOSH - 44,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.96 24.58 31.40 18.10 27.65 15.95 3.52 521.57%
EPS 2.29 0.51 0.90 0.05 4.60 1.18 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5431 1.7402 0.526 0.5148 0.302 0.4716 0.4616 11.41%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.06 2.82 2.76 2.87 2.90 3.04 3.82 -
P/RPS 2.25 19.96 2.67 4.80 3.17 5.76 32.30 -82.98%
P/EPS 54.06 956.22 93.24 1,913.33 19.04 78.17 -91.39 -
EY 1.85 0.10 1.07 0.05 5.25 1.28 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 2.82 1.59 1.69 2.90 1.95 2.46 -4.92%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 21/08/02 -
Price 4.20 3.86 2.81 2.46 2.91 3.00 3.68 -
P/RPS 2.33 27.33 2.72 4.12 3.18 5.69 31.11 -82.14%
P/EPS 55.93 1,308.86 94.93 1,640.00 19.10 77.15 -88.04 -
EY 1.79 0.08 1.05 0.06 5.23 1.30 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.36 3.86 1.62 1.45 2.91 1.92 2.37 -0.28%

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