[ZECON] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
23-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -63.91%
YoY- 2.84%
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 37,779 37,699 29,842 36,575 46,581 51,648 70,030 -33.75%
PBT 4,244 5,115 1,166 3,221 5,876 7,014 4,316 -1.11%
Tax 1,728 1,931 2,246 -865 -2,464 -3,602 -2,951 -
NP 5,972 7,046 3,412 2,356 3,412 3,412 1,365 167.74%
-
NP to SH 2,375 3,046 -588 1,086 3,009 3,412 1,365 44.71%
-
Tax Rate -40.72% -37.75% -192.62% 26.86% 41.93% 51.35% 68.37% -
Total Cost 31,807 30,653 26,430 34,219 43,169 48,236 68,665 -40.16%
-
Net Worth 65,027 41,992 57,120 58,922 36,020 36,274 25,366 87.41%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 65,027 41,992 57,120 58,922 36,020 36,274 25,366 87.41%
NOSH 41,953 41,992 42,000 42,087 25,366 25,366 25,366 39.89%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 15.81% 18.69% 11.43% 6.44% 7.32% 6.61% 1.95% -
ROE 3.65% 7.25% -1.03% 1.84% 8.35% 9.41% 5.38% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 90.05 89.78 71.05 86.90 183.63 203.61 276.07 -52.64%
EPS 5.66 7.25 -1.40 2.58 11.86 13.45 5.38 3.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.00 1.36 1.40 1.42 1.43 1.00 33.96%
Adjusted Per Share Value based on latest NOSH - 42,087
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 25.63 25.58 20.25 24.81 31.60 35.04 47.51 -33.75%
EPS 1.61 2.07 -0.40 0.74 2.04 2.31 0.93 44.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4412 0.2849 0.3875 0.3997 0.2444 0.2461 0.1721 87.42%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 5.30 2.58 2.25 2.76 2.87 2.99 3.80 -
P/RPS 5.89 2.87 3.17 3.18 1.56 1.47 1.38 163.35%
P/EPS 93.62 35.57 -160.71 106.96 24.19 22.23 70.62 20.69%
EY 1.07 2.81 -0.62 0.93 4.13 4.50 1.42 -17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.58 1.65 1.97 2.02 2.09 3.80 -6.78%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 26/04/02 27/02/02 28/11/01 23/08/01 24/05/01 21/02/01 09/11/00 -
Price 6.05 2.32 2.50 2.75 2.80 3.00 4.00 -
P/RPS 6.72 2.58 3.52 3.16 1.52 1.47 1.45 178.23%
P/EPS 106.87 31.98 -178.57 106.57 23.60 22.30 74.33 27.41%
EY 0.94 3.13 -0.56 0.94 4.24 4.48 1.35 -21.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 2.32 1.84 1.96 1.97 2.10 4.00 -1.67%

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