[ZECON] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.78%
YoY- 658.17%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 107,603 77,656 78,561 62,820 69,044 59,125 45,254 78.24%
PBT 1 1,086 7,291 20,601 21,939 17,842 10,065 -99.78%
Tax -444 298 -2,302 -1,723 -1,718 -2,464 135 -
NP -443 1,384 4,989 18,878 20,221 15,378 10,200 -
-
NP to SH -469 596 4,193 18,096 19,412 15,302 10,157 -
-
Tax Rate 44,400.00% -27.44% 31.57% 8.36% 7.83% 13.81% -1.34% -
Total Cost 108,046 76,272 73,572 43,942 48,823 43,747 35,054 111.93%
-
Net Worth 156,125 153,999 109,190 147,660 156,881 152,765 88,352 46.21%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 156,125 153,999 109,190 147,660 156,881 152,765 88,352 46.21%
NOSH 110,727 108,450 109,190 108,574 108,194 104,634 88,352 16.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -0.41% 1.78% 6.35% 30.05% 29.29% 26.01% 22.54% -
ROE -0.30% 0.39% 3.84% 12.26% 12.37% 10.02% 11.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 97.18 71.60 71.95 57.86 63.81 56.51 51.22 53.31%
EPS -0.42 0.55 3.84 16.67 17.94 14.62 11.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.42 1.00 1.36 1.45 1.46 1.00 25.76%
Adjusted Per Share Value based on latest NOSH - 108,574
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 72.67 52.45 53.06 42.43 46.63 39.93 30.56 78.25%
EPS -0.32 0.40 2.83 12.22 13.11 10.33 6.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0544 1.0401 0.7375 0.9973 1.0596 1.0318 0.5967 46.21%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.84 1.04 1.21 1.23 1.21 1.49 -
P/RPS 0.54 1.17 1.45 2.09 1.93 2.14 2.91 -67.49%
P/EPS -122.77 152.85 27.08 7.26 6.86 8.27 12.96 -
EY -0.81 0.65 3.69 13.77 14.59 12.09 7.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.59 1.04 0.89 0.85 0.83 1.49 -60.52%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 11/08/08 26/05/08 19/02/08 22/11/07 29/08/07 24/05/07 28/02/07 -
Price 0.49 0.63 1.00 1.09 1.37 1.20 1.29 -
P/RPS 0.50 0.88 1.39 1.88 2.15 2.12 2.52 -66.01%
P/EPS -115.69 114.64 26.04 6.54 7.64 8.21 11.22 -
EY -0.86 0.87 3.84 15.29 13.10 12.19 8.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 1.00 0.80 0.94 0.82 1.29 -58.12%

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