[ZECON] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -200.76%
YoY- -128.06%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 126,936 136,945 176,933 152,216 174,182 198,118 177,878 -20.16%
PBT 12,506 13,390 17,238 1,134 3,255 6,412 1,770 268.64%
Tax 3,009 3,073 -7,972 -2,113 -2,199 -2,337 -598 -
NP 15,515 16,463 9,266 -979 1,056 4,075 1,172 460.48%
-
NP to SH 15,585 16,513 9,316 -1,064 1,056 4,075 1,172 462.17%
-
Tax Rate -24.06% -22.95% 46.25% 186.33% 67.56% 36.45% 33.79% -
Total Cost 111,421 120,482 167,667 153,195 173,126 194,043 176,706 -26.48%
-
Net Worth 141,254 154,646 138,697 136,735 107,677 85,173 81,790 43.99%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,254 154,646 138,697 136,735 107,677 85,173 81,790 43.99%
NOSH 88,283 88,369 88,342 94,300 73,250 72,798 72,380 14.17%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.22% 12.02% 5.24% -0.64% 0.61% 2.06% 0.66% -
ROE 11.03% 10.68% 6.72% -0.78% 0.98% 4.78% 1.43% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 143.78 154.97 200.28 161.42 237.79 272.15 245.75 -30.07%
EPS 17.65 18.69 10.55 -1.13 1.44 5.60 1.62 392.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.75 1.57 1.45 1.47 1.17 1.13 26.12%
Adjusted Per Share Value based on latest NOSH - 94,300
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 85.73 92.49 119.50 102.80 117.64 133.81 120.14 -20.16%
EPS 10.53 11.15 6.29 -0.72 0.71 2.75 0.79 463.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.954 1.0445 0.9367 0.9235 0.7272 0.5753 0.5524 43.99%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.41 1.39 1.33 1.42 1.68 1.88 1.85 -
P/RPS 0.98 0.90 0.66 0.88 0.71 0.69 0.75 19.54%
P/EPS 7.99 7.44 12.61 -125.85 116.53 33.59 114.25 -83.05%
EY 12.52 13.44 7.93 -0.79 0.86 2.98 0.88 488.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.79 0.85 0.98 1.14 1.61 1.64 -33.99%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 09/06/06 23/02/06 30/11/05 24/08/05 15/06/05 - - -
Price 1.38 1.40 1.28 1.39 1.48 0.00 0.00 -
P/RPS 0.96 0.90 0.64 0.86 0.62 0.00 0.00 -
P/EPS 7.82 7.49 12.14 -123.19 102.66 0.00 0.00 -
EY 12.79 13.35 8.24 -0.81 0.97 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.80 0.82 0.96 1.01 0.00 0.00 -

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