[ZECON] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -958.61%
YoY- -1739.18%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 191,276 154,394 156,357 159,175 124,481 120,891 127,864 30.83%
PBT -11,717 -27,221 -14,314 -14,576 2,505 2,479 609 -
Tax -8,793 -4,978 -5,210 -7,338 -5,821 -4,313 -4,698 51.93%
NP -20,510 -32,199 -19,524 -21,914 -3,316 -1,834 -4,089 193.30%
-
NP to SH -28,233 -31,634 -19,812 -22,506 -2,126 -869 -3,445 307.00%
-
Tax Rate - - - - 232.38% 173.98% 771.43% -
Total Cost 211,786 186,593 175,881 181,089 127,797 122,725 131,953 37.12%
-
Net Worth 0 98,801 106,499 107,218 142,921 146,486 144,158 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 98,801 106,499 107,218 142,921 146,486 144,158 -
NOSH 118,832 119,038 118,333 119,131 119,101 119,094 119,139 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -10.72% -20.86% -12.49% -13.77% -2.66% -1.52% -3.20% -
ROE 0.00% -32.02% -18.60% -20.99% -1.49% -0.59% -2.39% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 160.96 129.70 132.13 133.61 104.52 101.51 107.32 31.05%
EPS -23.76 -26.57 -16.74 -18.89 -1.79 -0.73 -2.89 307.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.83 0.90 0.90 1.20 1.23 1.21 -
Adjusted Per Share Value based on latest NOSH - 119,131
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 129.68 104.67 106.00 107.91 84.39 81.96 86.69 30.83%
EPS -19.14 -21.45 -13.43 -15.26 -1.44 -0.59 -2.34 306.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.6698 0.722 0.7269 0.9689 0.9931 0.9773 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.755 0.775 0.745 0.535 0.46 0.42 0.47 -
P/RPS 0.47 0.60 0.56 0.40 0.44 0.41 0.44 4.49%
P/EPS -3.18 -2.92 -4.45 -2.83 -25.77 -57.56 -16.25 -66.32%
EY -31.47 -34.29 -22.47 -35.31 -3.88 -1.74 -6.15 197.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.93 0.83 0.59 0.38 0.34 0.39 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date - 28/02/14 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 -
Price 0.00 0.765 0.77 0.735 0.525 0.37 0.41 -
P/RPS 0.00 0.59 0.58 0.55 0.50 0.36 0.38 -
P/EPS 0.00 -2.88 -4.60 -3.89 -29.41 -50.71 -14.18 -
EY 0.00 -34.74 -21.74 -25.70 -3.40 -1.97 -7.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.92 0.86 0.82 0.44 0.30 0.34 -

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