[ZECON] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
18-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 46.84%
YoY- 604.98%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 210,884 190,331 150,050 137,319 96,203 74,650 57,124 141.37%
PBT 7,946 7,886 11,333 -11,604 -15,295 -16,554 -16,930 -
Tax -2,394 -2,356 -2,398 20,326 20,855 20,973 20,245 -
NP 5,552 5,530 8,935 8,722 5,560 4,419 3,315 41.61%
-
NP to SH 5,552 5,530 8,935 9,912 6,750 5,609 4,505 15.14%
-
Tax Rate 30.13% 29.88% 21.16% - - - - -
Total Cost 205,332 184,801 141,115 128,597 90,643 70,231 53,809 146.82%
-
Net Worth 79,250 45,006 256,686 77,579 75,933 44,545 69,560 9.19%
Dividend
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 79,250 45,006 256,686 77,579 75,933 44,545 69,560 9.19%
NOSH 44,499 45,006 256,686 44,797 44,666 44,545 44,590 -0.13%
Ratio Analysis
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 2.63% 2.91% 5.95% 6.35% 5.78% 5.92% 5.80% -
ROE 7.01% 12.29% 3.48% 12.78% 8.89% 12.59% 6.48% -
Per Share
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 473.90 422.90 58.46 306.53 215.38 167.58 128.11 141.70%
EPS 12.48 12.29 3.48 22.13 15.11 12.59 10.10 15.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7809 1.00 1.00 1.7318 1.70 1.00 1.56 9.34%
Adjusted Per Share Value based on latest NOSH - 44,797
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 142.43 128.55 101.34 92.74 64.97 50.42 38.58 141.38%
EPS 3.75 3.73 6.03 6.69 4.56 3.79 3.04 15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.304 1.7336 0.524 0.5128 0.3009 0.4698 9.19%
Price Multiplier on Financial Quarter End Date
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 4.12 4.06 2.82 2.76 2.87 2.90 3.04 -
P/RPS 0.87 0.96 4.82 0.90 1.33 1.73 2.37 -49.14%
P/EPS 33.02 33.04 81.01 12.47 18.99 23.03 30.09 6.46%
EY 3.03 3.03 1.23 8.02 5.27 4.34 3.32 -5.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 4.06 2.82 1.59 1.69 2.90 1.95 12.10%
Price Multiplier on Announcement Date
24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 24/05/04 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 -
Price 3.60 4.20 3.86 2.81 2.46 2.91 3.00 -
P/RPS 0.76 0.99 6.60 0.92 1.14 1.74 2.34 -53.17%
P/EPS 28.85 34.18 110.89 12.70 16.28 23.11 29.69 -1.91%
EY 3.47 2.93 0.90 7.87 6.14 4.33 3.37 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 4.20 3.86 1.62 1.45 2.91 1.92 3.48%

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