[ZECON] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 612.08%
YoY- -68.89%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 133,001 133,001 133,001 122,127 145,116 166,326 172,985 -16.08%
PBT 3,649 3,649 3,649 8,724 6,164 6,887 6,962 -35.01%
Tax -2,523 -2,523 -2,523 -3,924 -5,356 -5,220 -5,241 -38.60%
NP 1,126 1,126 1,126 4,800 808 1,667 1,721 -24.65%
-
NP to SH 1,373 1,373 1,259 4,892 687 1,633 1,744 -14.75%
-
Tax Rate 69.14% 69.14% 69.14% 44.98% 86.89% 75.79% 75.28% -
Total Cost 131,875 131,875 131,875 117,327 144,308 164,659 171,264 -16.00%
-
Net Worth 119,130 146,773 147,959 163,629 163,777 69,166 166,615 -20.05%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 119,130 146,773 147,959 163,629 163,777 69,166 166,615 -20.05%
NOSH 119,130 119,328 118,367 119,437 119,545 69,166 119,011 0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.85% 0.85% 0.85% 3.93% 0.56% 1.00% 0.99% -
ROE 1.15% 0.94% 0.85% 2.99% 0.42% 2.36% 1.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 111.64 111.46 112.36 102.25 121.39 240.47 145.35 -16.14%
EPS 1.15 1.15 1.06 4.10 0.57 2.36 1.47 -15.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.23 1.25 1.37 1.37 1.00 1.40 -20.11%
Adjusted Per Share Value based on latest NOSH - 119,437
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 90.07 90.07 90.07 82.71 98.27 112.64 117.15 -16.08%
EPS 0.93 0.93 0.85 3.31 0.47 1.11 1.18 -14.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8068 0.994 1.002 1.1081 1.1091 0.4684 1.1283 -20.05%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.50 0.59 0.44 0.465 0.54 0.48 -
P/RPS 0.45 0.45 0.53 0.43 0.38 0.22 0.33 22.99%
P/EPS 43.38 43.46 55.47 10.74 80.92 22.87 32.76 20.60%
EY 2.31 2.30 1.80 9.31 1.24 4.37 3.05 -16.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.47 0.32 0.34 0.54 0.34 29.34%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 25/05/11 28/02/11 -
Price 0.45 0.43 0.56 0.61 0.61 0.465 0.55 -
P/RPS 0.40 0.39 0.50 0.60 0.50 0.19 0.38 3.48%
P/EPS 39.04 37.37 52.65 14.89 106.15 19.70 37.53 2.66%
EY 2.56 2.68 1.90 6.71 0.94 5.08 2.66 -2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.45 0.45 0.45 0.47 0.39 10.01%

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