[ZECON] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -19.17%
YoY- 1283.93%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 59,125 45,254 61,966 114,632 126,936 136,945 176,933 -51.87%
PBT 17,842 10,065 -12,427 9,463 12,506 13,390 17,238 2.32%
Tax -2,464 135 9,226 3,010 3,009 3,073 -7,972 -54.31%
NP 15,378 10,200 -3,201 12,473 15,515 16,463 9,266 40.21%
-
NP to SH 15,302 10,157 -3,242 12,597 15,585 16,513 9,316 39.25%
-
Tax Rate 13.81% -1.34% - -31.81% -24.06% -22.95% 46.25% -
Total Cost 43,747 35,054 65,167 102,159 111,421 120,482 167,667 -59.20%
-
Net Worth 152,765 88,352 132,490 136,860 141,254 154,646 138,697 6.65%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 152,765 88,352 132,490 136,860 141,254 154,646 138,697 6.65%
NOSH 104,634 88,352 88,327 88,297 88,283 88,369 88,342 11.95%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 26.01% 22.54% -5.17% 10.88% 12.22% 12.02% 5.24% -
ROE 10.02% 11.50% -2.45% 9.20% 11.03% 10.68% 6.72% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 56.51 51.22 70.16 129.83 143.78 154.97 200.28 -57.01%
EPS 14.62 11.50 -3.67 14.27 17.65 18.69 10.55 24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.00 1.50 1.55 1.60 1.75 1.57 -4.73%
Adjusted Per Share Value based on latest NOSH - 88,297
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 39.93 30.56 41.85 77.42 85.73 92.49 119.50 -51.87%
EPS 10.33 6.86 -2.19 8.51 10.53 11.15 6.29 39.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0318 0.5967 0.8948 0.9243 0.954 1.0445 0.9367 6.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.21 1.49 1.32 1.34 1.41 1.39 1.33 -
P/RPS 2.14 2.91 1.88 1.03 0.98 0.90 0.66 119.22%
P/EPS 8.27 12.96 -35.96 9.39 7.99 7.44 12.61 -24.53%
EY 12.09 7.72 -2.78 10.65 12.52 13.44 7.93 32.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.49 0.88 0.86 0.88 0.79 0.85 -1.57%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 21/11/06 28/08/06 09/06/06 23/02/06 30/11/05 -
Price 1.20 1.29 1.34 1.35 1.38 1.40 1.28 -
P/RPS 2.12 2.52 1.91 1.04 0.96 0.90 0.64 122.37%
P/EPS 8.21 11.22 -36.51 9.46 7.82 7.49 12.14 -22.97%
EY 12.19 8.91 -2.74 10.57 12.79 13.35 8.24 29.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.29 0.89 0.87 0.86 0.80 0.82 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