[ZECON] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Revenue 67,493 42,092 41,280 47,253 47,253 81,061 36,259 64.07%
PBT 4,806 1,117 325 164 164 4,761 1,143 214.11%
Tax -1,814 -357 -91 -75 -75 -1,381 -386 243.23%
NP 2,992 760 234 89 89 3,380 757 198.99%
-
NP to SH 2,992 760 234 89 89 3,380 757 198.99%
-
Tax Rate 37.74% 31.96% 28.00% 45.73% 45.73% 29.01% 33.77% -
Total Cost 64,501 41,332 41,046 47,164 47,164 77,681 35,502 60.93%
-
Net Worth 85,173 81,790 81,670 0 79,250 80,111 256,686 -58.48%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Net Worth 85,173 81,790 81,670 0 79,250 80,111 256,686 -58.48%
NOSH 72,798 72,380 45,882 74,166 44,499 45,006 256,686 -63.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.43% 1.81% 0.57% 0.19% 0.19% 4.17% 2.09% -
ROE 3.51% 0.93% 0.29% 0.00% 0.11% 4.22% 0.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
RPS 92.71 58.15 89.97 63.71 106.19 180.11 14.13 347.80%
EPS 4.11 1.05 0.51 0.12 0.20 7.51 1.06 194.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.13 1.78 0.00 1.7809 1.78 1.00 13.32%
Adjusted Per Share Value based on latest NOSH - 74,166
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
RPS 45.58 28.43 27.88 31.91 31.91 54.75 24.49 64.06%
EPS 2.02 0.51 0.16 0.06 0.06 2.28 0.51 199.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5753 0.5524 0.5516 0.00 0.5352 0.5411 1.7336 -58.48%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 -
Price 1.88 1.85 3.30 4.00 4.12 4.06 2.82 -
P/RPS 2.03 3.18 3.67 6.28 3.88 2.25 19.96 -83.82%
P/EPS 45.74 176.19 647.06 3,333.33 2,060.00 54.06 956.22 -91.13%
EY 2.19 0.57 0.15 0.03 0.05 1.85 0.10 1070.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.64 1.85 0.00 2.31 2.28 2.82 -36.02%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 CAGR
Date 21/02/05 27/12/04 05/08/04 - 24/05/04 25/02/04 11/11/03 -
Price 1.78 1.88 3.66 0.00 3.60 4.20 3.86 -
P/RPS 1.92 3.23 4.07 0.00 3.39 2.33 27.33 -87.95%
P/EPS 43.31 179.05 717.65 0.00 1,800.00 55.93 1,308.86 -93.38%
EY 2.31 0.56 0.14 0.00 0.06 1.79 0.08 1358.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.66 2.06 0.00 2.02 2.36 3.86 -52.41%

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