[ZECON] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 33.76%
YoY- 728.23%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 166,326 172,985 178,626 163,317 154,178 142,314 139,406 12.50%
PBT 6,887 6,962 19,672 17,443 7,371 6,476 5,177 20.97%
Tax -5,220 -5,241 -3,495 -5,522 -617 -596 -2,300 72.78%
NP 1,667 1,721 16,177 11,921 6,754 5,880 2,877 -30.52%
-
NP to SH 1,633 1,744 15,727 8,978 6,712 5,501 2,610 -26.86%
-
Tax Rate 75.79% 75.28% 17.77% 31.66% 8.37% 9.20% 44.43% -
Total Cost 164,659 171,264 162,449 151,396 147,424 136,434 136,529 13.31%
-
Net Worth 69,166 166,615 173,244 174,977 123,991 168,794 198,994 -50.59%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 69,166 166,615 173,244 174,977 123,991 168,794 198,994 -50.59%
NOSH 69,166 119,011 119,479 119,032 84,347 112,529 147,403 -39.64%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.00% 0.99% 9.06% 7.30% 4.38% 4.13% 2.06% -
ROE 2.36% 1.05% 9.08% 5.13% 5.41% 3.26% 1.31% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 240.47 145.35 149.50 137.20 182.79 126.47 94.57 86.40%
EPS 2.36 1.47 13.16 7.54 7.96 4.89 1.77 21.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.40 1.45 1.47 1.47 1.50 1.35 -18.14%
Adjusted Per Share Value based on latest NOSH - 119,032
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 112.33 116.83 120.64 110.30 104.13 96.12 94.15 12.50%
EPS 1.10 1.18 10.62 6.06 4.53 3.72 1.76 -26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4671 1.1253 1.1701 1.1818 0.8374 1.14 1.344 -50.59%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.54 0.48 0.55 0.53 0.56 0.63 0.61 -
P/RPS 0.22 0.33 0.37 0.39 0.31 0.50 0.64 -50.96%
P/EPS 22.87 32.76 4.18 7.03 7.04 12.89 34.45 -23.91%
EY 4.37 3.05 23.93 14.23 14.21 7.76 2.90 31.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.38 0.36 0.38 0.42 0.45 12.93%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 28/02/11 30/11/10 23/08/10 25/05/10 25/02/10 25/11/09 -
Price 0.465 0.55 0.55 0.51 0.48 0.51 0.61 -
P/RPS 0.19 0.38 0.37 0.37 0.26 0.40 0.64 -55.53%
P/EPS 19.70 37.53 4.18 6.76 6.03 10.43 34.45 -31.12%
EY 5.08 2.66 23.93 14.79 16.58 9.59 2.90 45.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.39 0.38 0.35 0.33 0.34 0.45 2.94%

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