[ZECON] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 975.56%
YoY- 694.88%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 114,632 126,936 136,945 176,933 152,216 174,182 198,118 -30.63%
PBT 9,463 12,506 13,390 17,238 1,134 3,255 6,412 29.71%
Tax 3,010 3,009 3,073 -7,972 -2,113 -2,199 -2,337 -
NP 12,473 15,515 16,463 9,266 -979 1,056 4,075 111.24%
-
NP to SH 12,597 15,585 16,513 9,316 -1,064 1,056 4,075 112.64%
-
Tax Rate -31.81% -24.06% -22.95% 46.25% 186.33% 67.56% 36.45% -
Total Cost 102,159 111,421 120,482 167,667 153,195 173,126 194,043 -34.87%
-
Net Worth 136,860 141,254 154,646 138,697 136,735 107,677 85,173 37.30%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 136,860 141,254 154,646 138,697 136,735 107,677 85,173 37.30%
NOSH 88,297 88,283 88,369 88,342 94,300 73,250 72,798 13.77%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.88% 12.22% 12.02% 5.24% -0.64% 0.61% 2.06% -
ROE 9.20% 11.03% 10.68% 6.72% -0.78% 0.98% 4.78% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 129.83 143.78 154.97 200.28 161.42 237.79 272.15 -39.02%
EPS 14.27 17.65 18.69 10.55 -1.13 1.44 5.60 86.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.60 1.75 1.57 1.45 1.47 1.17 20.68%
Adjusted Per Share Value based on latest NOSH - 88,342
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.71 86.06 92.84 119.95 103.19 118.09 134.31 -30.63%
EPS 8.54 10.57 11.19 6.32 -0.72 0.72 2.76 112.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9278 0.9576 1.0484 0.9403 0.927 0.73 0.5774 37.30%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.34 1.41 1.39 1.33 1.42 1.68 1.88 -
P/RPS 1.03 0.98 0.90 0.66 0.88 0.71 0.69 30.71%
P/EPS 9.39 7.99 7.44 12.61 -125.85 116.53 33.59 -57.34%
EY 10.65 12.52 13.44 7.93 -0.79 0.86 2.98 134.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.88 0.79 0.85 0.98 1.14 1.61 -34.24%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 09/06/06 23/02/06 30/11/05 24/08/05 15/06/05 - -
Price 1.35 1.38 1.40 1.28 1.39 1.48 0.00 -
P/RPS 1.04 0.96 0.90 0.64 0.86 0.62 0.00 -
P/EPS 9.46 7.82 7.49 12.14 -123.19 102.66 0.00 -
EY 10.57 12.79 13.35 8.24 -0.81 0.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.86 0.80 0.82 0.96 1.01 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