[ZECON] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -197.93%
YoY- -3392.13%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 27,505 66,809 19,314 23,317 67,493 42,092 41,280 -23.65%
PBT 958 17,221 -1,796 -2,993 4,806 1,117 325 105.17%
Tax 9,231 -6,216 -5 63 -1,814 -357 -91 -
NP 10,189 11,005 -1,801 -2,930 2,992 760 234 1129.20%
-
NP to SH 10,189 11,140 -1,886 -2,930 2,992 760 234 1129.20%
-
Tax Rate -963.57% 36.10% - - 37.74% 31.96% 28.00% -
Total Cost 17,316 55,804 21,115 26,247 64,501 41,332 41,046 -43.66%
-
Net Worth 154,646 138,697 136,735 107,677 85,173 81,790 81,670 52.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,646 138,697 136,735 107,677 85,173 81,790 81,670 52.87%
NOSH 88,369 88,342 94,300 73,250 72,798 72,380 45,882 54.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 37.04% 16.47% -9.32% -12.57% 4.43% 1.81% 0.57% -
ROE 6.59% 8.03% -1.38% -2.72% 3.51% 0.93% 0.29% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.13 75.62 20.48 31.83 92.71 58.15 89.97 -50.61%
EPS 11.53 12.61 -2.13 -4.00 4.11 1.05 0.51 695.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.57 1.45 1.47 1.17 1.13 1.78 -1.12%
Adjusted Per Share Value based on latest NOSH - 73,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 18.58 45.12 13.04 15.75 45.58 28.43 27.88 -23.64%
EPS 6.88 7.52 -1.27 -1.98 2.02 0.51 0.16 1118.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0445 0.9367 0.9235 0.7272 0.5753 0.5524 0.5516 52.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.33 1.42 1.68 1.88 1.85 3.30 -
P/RPS 4.47 1.76 6.93 5.28 2.03 3.18 3.67 14.00%
P/EPS 12.06 10.55 -71.00 -42.00 45.74 176.19 647.06 -92.91%
EY 8.29 9.48 -1.41 -2.38 2.19 0.57 0.15 1340.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.98 1.14 1.61 1.64 1.85 -43.20%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 24/08/05 15/06/05 21/02/05 27/12/04 05/08/04 -
Price 1.40 1.28 1.39 1.48 1.78 1.88 3.66 -
P/RPS 4.50 1.69 6.79 4.65 1.92 3.23 4.07 6.90%
P/EPS 12.14 10.15 -69.50 -37.00 43.31 179.05 717.65 -93.36%
EY 8.24 9.85 -1.44 -2.70 2.31 0.56 0.14 1401.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.96 1.01 1.52 1.66 2.06 -46.67%

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