[ZECON] QoQ TTM Result on 30-Sep-2000 [#3]

Announcement Date
09-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 29.26%
YoY--%
View:
Show?
TTM Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 36,575 46,581 51,648 70,030 73,383 57,889 47,755 0.27%
PBT 3,221 5,876 7,014 4,316 4,999 3,330 2,476 -0.26%
Tax -865 -2,464 -3,602 -2,951 -3,943 -3,330 -2,476 1.07%
NP 2,356 3,412 3,412 1,365 1,056 0 0 -100.00%
-
NP to SH 1,086 3,009 3,412 1,365 1,056 0 0 -100.00%
-
Tax Rate 26.86% 41.93% 51.35% 68.37% 78.88% 100.00% 100.00% -
Total Cost 34,219 43,169 48,236 68,665 72,327 57,889 47,755 0.33%
-
Net Worth 58,922 36,020 36,274 25,366 25,366 25,366 47,435 -0.21%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 58,922 36,020 36,274 25,366 25,366 25,366 47,435 -0.21%
NOSH 42,087 25,366 25,366 25,366 25,366 25,366 25,366 -0.51%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 6.44% 7.32% 6.61% 1.95% 1.44% 0.00% 0.00% -
ROE 1.84% 8.35% 9.41% 5.38% 4.16% 0.00% 0.00% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 86.90 183.63 203.61 276.07 289.29 228.21 188.26 0.78%
EPS 2.58 11.86 13.45 5.38 4.16 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.42 1.43 1.00 1.00 1.00 1.87 0.29%
Adjusted Per Share Value based on latest NOSH - 25,366
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 24.81 31.60 35.04 47.51 49.78 39.27 32.40 0.27%
EPS 0.74 2.04 2.31 0.93 0.72 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3997 0.2444 0.2461 0.1721 0.1721 0.1721 0.3218 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 2.76 2.87 2.99 3.80 6.45 4.96 0.00 -
P/RPS 3.18 1.56 1.47 1.38 2.23 2.17 0.00 -100.00%
P/EPS 106.96 24.19 22.23 70.62 154.94 0.00 0.00 -100.00%
EY 0.93 4.13 4.50 1.42 0.65 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.02 2.09 3.80 6.45 4.96 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/08/01 24/05/01 21/02/01 09/11/00 25/08/00 - - -
Price 2.75 2.80 3.00 4.00 4.40 0.00 0.00 -
P/RPS 3.16 1.52 1.47 1.45 1.52 0.00 0.00 -100.00%
P/EPS 106.57 23.60 22.30 74.33 105.69 0.00 0.00 -100.00%
EY 0.94 4.24 4.48 1.35 0.95 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.97 2.10 4.00 4.40 0.00 0.00 -100.00%

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