[ZECON] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -133.59%
YoY- -638.07%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 38,584 28,856 58,879 28,075 40,547 31,674 24,185 36.41%
PBT -9,449 -973 -16,965 166 3,458 -1,235 116 -
Tax -324 -200 -2,946 -1,508 -556 -2,328 -1,429 -62.71%
NP -9,773 -1,173 -19,911 -1,342 2,902 -3,563 -1,313 279.82%
-
NP to SH -8,666 -213 -21,695 -1,060 3,156 -2,907 -1,315 250.29%
-
Tax Rate - - - 908.43% 16.08% - 1,231.90% -
Total Cost 48,357 30,029 78,790 29,417 37,645 35,237 25,498 53.03%
-
Net Worth 98,801 106,499 107,218 142,921 146,486 144,158 119,130 -11.69%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 98,801 106,499 107,218 142,921 146,486 144,158 119,130 -11.69%
NOSH 119,038 118,333 119,131 119,101 119,094 119,139 119,130 -0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -25.33% -4.07% -33.82% -4.78% 7.16% -11.25% -5.43% -
ROE -8.77% -0.20% -20.23% -0.74% 2.15% -2.02% -1.10% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.41 24.39 49.42 23.57 34.05 26.59 20.30 36.48%
EPS -7.28 -0.18 -18.21 -0.89 2.65 -2.44 -1.10 251.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.90 0.90 1.20 1.23 1.21 1.00 -11.65%
Adjusted Per Share Value based on latest NOSH - 119,101
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 26.16 19.56 39.92 19.03 27.49 21.47 16.40 36.40%
EPS -5.88 -0.14 -14.71 -0.72 2.14 -1.97 -0.89 250.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6698 0.722 0.7269 0.9689 0.9931 0.9773 0.8076 -11.69%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.775 0.745 0.535 0.46 0.42 0.47 0.50 -
P/RPS 2.39 3.06 1.08 1.95 1.23 1.77 2.46 -1.90%
P/EPS -10.65 -413.89 -2.94 -51.69 15.85 -19.26 -45.30 -61.80%
EY -9.39 -0.24 -34.04 -1.93 6.31 -5.19 -2.21 161.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.83 0.59 0.38 0.34 0.39 0.50 51.07%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 -
Price 0.765 0.77 0.735 0.525 0.37 0.41 0.45 -
P/RPS 2.36 3.16 1.49 2.23 1.09 1.54 2.22 4.14%
P/EPS -10.51 -427.78 -4.04 -58.99 13.96 -16.80 -40.77 -59.39%
EY -9.52 -0.23 -24.78 -1.70 7.16 -5.95 -2.45 146.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.82 0.44 0.30 0.34 0.45 60.87%

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