[ZECON] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -125.74%
YoY- -134.8%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 69,044 59,125 45,254 61,966 114,632 126,936 136,945 -36.73%
PBT 21,939 17,842 10,065 -12,427 9,463 12,506 13,390 39.10%
Tax -1,718 -2,464 135 9,226 3,010 3,009 3,073 -
NP 20,221 15,378 10,200 -3,201 12,473 15,515 16,463 14.73%
-
NP to SH 19,412 15,302 10,157 -3,242 12,597 15,585 16,513 11.41%
-
Tax Rate 7.83% 13.81% -1.34% - -31.81% -24.06% -22.95% -
Total Cost 48,823 43,747 35,054 65,167 102,159 111,421 120,482 -45.32%
-
Net Worth 156,881 152,765 88,352 132,490 136,860 141,254 154,646 0.96%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 156,881 152,765 88,352 132,490 136,860 141,254 154,646 0.96%
NOSH 108,194 104,634 88,352 88,327 88,297 88,283 88,369 14.48%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 29.29% 26.01% 22.54% -5.17% 10.88% 12.22% 12.02% -
ROE 12.37% 10.02% 11.50% -2.45% 9.20% 11.03% 10.68% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 63.81 56.51 51.22 70.16 129.83 143.78 154.97 -44.74%
EPS 17.94 14.62 11.50 -3.67 14.27 17.65 18.69 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.46 1.00 1.50 1.55 1.60 1.75 -11.81%
Adjusted Per Share Value based on latest NOSH - 88,327
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 46.81 40.08 30.68 42.01 77.71 86.06 92.84 -36.73%
EPS 13.16 10.37 6.89 -2.20 8.54 10.57 11.19 11.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0636 1.0357 0.599 0.8982 0.9278 0.9576 1.0484 0.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.23 1.21 1.49 1.32 1.34 1.41 1.39 -
P/RPS 1.93 2.14 2.91 1.88 1.03 0.98 0.90 66.52%
P/EPS 6.86 8.27 12.96 -35.96 9.39 7.99 7.44 -5.28%
EY 14.59 12.09 7.72 -2.78 10.65 12.52 13.44 5.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 1.49 0.88 0.86 0.88 0.79 5.01%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 24/05/07 28/02/07 21/11/06 28/08/06 09/06/06 23/02/06 -
Price 1.37 1.20 1.29 1.34 1.35 1.38 1.40 -
P/RPS 2.15 2.12 2.52 1.91 1.04 0.96 0.90 78.98%
P/EPS 7.64 8.21 11.22 -36.51 9.46 7.82 7.49 1.33%
EY 13.10 12.19 8.91 -2.74 10.57 12.79 13.35 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 1.29 0.89 0.87 0.86 0.80 11.38%

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