[ZENTECH] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 68.31%
YoY- -652.61%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
Revenue 29,194 26,909 24,241 25,071 20,495 14,777 11,651 91.02%
PBT 2,937 5,321 1,607 -2,644 -13,057 -15,041 -9,975 -
Tax -1,204 -1,154 -191 -324 -242 -216 -216 235.56%
NP 1,733 4,167 1,416 -2,968 -13,299 -15,257 -10,191 -
-
NP to SH 961 2,566 -460 -4,478 -14,129 -14,920 -9,888 -
-
Tax Rate 40.99% 21.69% 11.89% - - - - -
Total Cost 27,461 22,742 22,825 28,039 33,794 30,034 21,842 17.50%
-
Net Worth 87,472 36,441 38,905 38,494 38,494 35,902 40,334 72.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
Net Worth 87,472 36,441 38,905 38,494 38,494 35,902 40,334 72.54%
NOSH 808,432 513,264 513,264 513,264 508,603 466,603 466,603 47.29%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
NP Margin 5.94% 15.49% 5.84% -11.84% -64.89% -103.25% -87.47% -
ROE 1.10% 7.04% -1.18% -11.63% -36.70% -41.56% -24.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
RPS 3.61 5.24 4.72 4.88 3.99 3.67 2.89 16.96%
EPS 0.12 0.50 -0.09 -0.87 -2.75 -3.70 -2.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.071 0.0758 0.075 0.075 0.0891 0.1001 5.63%
Adjusted Per Share Value based on latest NOSH - 513,264
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
RPS 0.93 0.86 0.77 0.80 0.65 0.47 0.37 91.44%
EPS 0.03 0.08 -0.01 -0.14 -0.45 -0.48 -0.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0279 0.0116 0.0124 0.0123 0.0123 0.0114 0.0129 72.21%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 -
Price 0.025 0.07 0.075 0.115 0.105 0.085 0.16 -
P/RPS 0.69 1.34 1.59 2.35 2.63 2.32 5.53 -76.92%
P/EPS 21.03 14.00 -83.68 -13.18 -3.81 -2.30 -6.52 -
EY 4.75 7.14 -1.19 -7.59 -26.22 -43.56 -15.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.99 0.99 1.53 1.40 0.95 1.60 -74.50%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 30/04/21 CAGR
Date 30/11/22 29/08/22 30/05/22 28/02/22 30/11/21 30/09/21 30/07/21 -
Price 0.04 0.02 0.06 0.08 0.085 0.105 0.105 -
P/RPS 1.11 0.38 1.27 1.64 2.13 2.86 3.63 -56.60%
P/EPS 33.65 4.00 -66.95 -9.17 -3.09 -2.84 -4.28 -
EY 2.97 25.00 -1.49 -10.91 -32.39 -35.26 -23.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.28 0.79 1.07 1.13 1.18 1.05 -52.04%

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