[ZECON] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 140.77%
YoY- 156.94%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 163,317 154,178 142,314 139,406 123,433 134,053 141,047 10.29%
PBT 17,443 7,371 6,476 5,177 2,545 3,153 1,528 409.25%
Tax -5,522 -617 -596 -2,300 -520 1,307 1,307 -
NP 11,921 6,754 5,880 2,877 2,025 4,460 2,835 161.20%
-
NP to SH 8,978 6,712 5,501 2,610 1,084 1,892 599 510.92%
-
Tax Rate 31.66% 8.37% 9.20% 44.43% 20.43% -41.45% -85.54% -
Total Cost 151,396 147,424 136,434 136,529 121,408 129,593 138,212 6.28%
-
Net Worth 174,977 123,991 168,794 198,994 157,877 157,470 159,541 6.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 174,977 123,991 168,794 198,994 157,877 157,470 159,541 6.36%
NOSH 119,032 84,347 112,529 147,403 111,181 109,354 110,028 5.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.30% 4.38% 4.13% 2.06% 1.64% 3.33% 2.01% -
ROE 5.13% 5.41% 3.26% 1.31% 0.69% 1.20% 0.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 137.20 182.79 126.47 94.57 111.02 122.59 128.19 4.64%
EPS 7.54 7.96 4.89 1.77 0.97 1.73 0.54 482.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.47 1.50 1.35 1.42 1.44 1.45 0.91%
Adjusted Per Share Value based on latest NOSH - 147,403
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.30 104.13 96.12 94.15 83.36 90.54 95.26 10.29%
EPS 6.06 4.53 3.72 1.76 0.73 1.28 0.40 515.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1818 0.8374 1.14 1.344 1.0663 1.0635 1.0775 6.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.53 0.56 0.63 0.61 0.52 0.46 0.48 -
P/RPS 0.39 0.31 0.50 0.64 0.47 0.38 0.37 3.58%
P/EPS 7.03 7.04 12.89 34.45 53.33 26.59 88.17 -81.56%
EY 14.23 14.21 7.76 2.90 1.87 3.76 1.13 443.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.42 0.45 0.37 0.32 0.33 5.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 23/08/10 25/05/10 25/02/10 25/11/09 13/08/09 26/05/09 24/02/09 -
Price 0.51 0.48 0.51 0.61 0.59 0.49 0.45 -
P/RPS 0.37 0.26 0.40 0.64 0.53 0.40 0.35 3.78%
P/EPS 6.76 6.03 10.43 34.45 60.51 28.32 82.66 -81.24%
EY 14.79 16.58 9.59 2.90 1.65 3.53 1.21 433.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.34 0.45 0.42 0.34 0.31 8.45%

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