[ZECON] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -69.09%
YoY- -86.88%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
Revenue 152,216 174,182 198,118 177,878 216,847 211,826 210,884 -22.66%
PBT 1,134 3,255 6,412 1,770 5,414 6,232 7,946 -78.45%
Tax -2,113 -2,199 -2,337 -598 -1,622 -1,917 -2,394 -9.37%
NP -979 1,056 4,075 1,172 3,792 4,315 5,552 -
-
NP to SH -1,064 1,056 4,075 1,172 3,792 4,315 5,552 -
-
Tax Rate 186.33% 67.56% 36.45% 33.79% 29.96% 30.76% 30.13% -
Total Cost 153,195 173,126 194,043 176,706 213,055 207,511 205,332 -20.61%
-
Net Worth 136,735 107,677 85,173 81,790 45,882 0 79,250 53.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
Net Worth 136,735 107,677 85,173 81,790 45,882 0 79,250 53.72%
NOSH 94,300 73,250 72,798 72,380 45,882 74,166 44,499 80.76%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
NP Margin -0.64% 0.61% 2.06% 0.66% 1.75% 2.04% 2.63% -
ROE -0.78% 0.98% 4.78% 1.43% 8.26% 0.00% 7.01% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
RPS 161.42 237.79 272.15 245.75 472.62 285.61 473.90 -57.21%
EPS -1.13 1.44 5.60 1.62 8.26 5.82 12.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.17 1.13 1.00 0.00 1.7809 -14.95%
Adjusted Per Share Value based on latest NOSH - 72,380
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
RPS 102.80 117.64 133.81 120.14 146.46 143.06 142.43 -22.66%
EPS -0.72 0.71 2.75 0.79 2.56 2.91 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9235 0.7272 0.5753 0.5524 0.3099 0.00 0.5352 53.73%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 -
Price 1.42 1.68 1.88 1.85 3.30 4.00 4.12 -
P/RPS 0.88 0.71 0.69 0.75 0.70 1.40 0.87 0.90%
P/EPS -125.85 116.53 33.59 114.25 39.93 68.75 33.02 -
EY -0.79 0.86 2.98 0.88 2.50 1.45 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.14 1.61 1.64 3.30 0.00 2.31 -49.13%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 CAGR
Date 24/08/05 15/06/05 - - - - 24/05/04 -
Price 1.39 1.48 0.00 0.00 0.00 0.00 3.60 -
P/RPS 0.86 0.62 0.00 0.00 0.00 0.00 0.76 10.23%
P/EPS -123.19 102.66 0.00 0.00 0.00 0.00 28.85 -
EY -0.81 0.97 0.00 0.00 0.00 0.00 3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.01 0.00 0.00 0.00 0.00 2.02 -44.37%

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