[ZECON] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -14.33%
YoY- -15.05%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 166,791 193,665 213,484 203,715 208,595 191,276 154,394 5.29%
PBT -12,610 -17,445 -2,567 -9,699 -4,470 -11,717 -27,221 -40.21%
Tax -5,026 -7,319 -11,083 -10,715 -10,397 -8,793 -4,978 0.64%
NP -17,636 -24,764 -13,650 -20,414 -14,867 -20,510 -32,199 -33.13%
-
NP to SH -12,824 -17,323 -16,189 -22,793 -19,937 -28,233 -31,634 -45.31%
-
Tax Rate - - - - - - - -
Total Cost 184,427 218,429 227,134 224,129 223,462 211,786 186,593 -0.77%
-
Net Worth 64,346 74,093 72,706 73,751 78,574 0 98,801 -24.92%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 64,346 74,093 72,706 73,751 78,574 0 98,801 -24.92%
NOSH 119,159 119,504 119,190 118,953 119,052 118,832 119,038 0.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -10.57% -12.79% -6.39% -10.02% -7.13% -10.72% -20.86% -
ROE -19.93% -23.38% -22.27% -30.91% -25.37% 0.00% -32.02% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 139.97 162.06 179.11 171.26 175.21 160.96 129.70 5.22%
EPS -10.76 -14.50 -13.58 -19.16 -16.75 -23.76 -26.57 -45.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.62 0.61 0.62 0.66 0.00 0.83 -24.97%
Adjusted Per Share Value based on latest NOSH - 118,953
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 112.65 130.80 144.18 137.59 140.88 129.19 104.28 5.29%
EPS -8.66 -11.70 -10.93 -15.39 -13.47 -19.07 -21.37 -45.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4346 0.5004 0.491 0.4981 0.5307 0.00 0.6673 -24.92%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.765 0.82 0.91 1.07 0.855 0.755 0.775 -
P/RPS 0.55 0.51 0.51 0.62 0.49 0.47 0.60 -5.65%
P/EPS -7.11 -5.66 -6.70 -5.58 -5.11 -3.18 -2.92 81.28%
EY -14.07 -17.68 -14.93 -17.91 -19.59 -31.47 -34.29 -44.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.49 1.73 1.30 0.00 0.93 32.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 - - - - 28/02/14 -
Price 0.59 0.76 0.00 0.00 0.00 0.00 0.765 -
P/RPS 0.42 0.47 0.00 0.00 0.00 0.00 0.59 -20.32%
P/EPS -5.48 -5.24 0.00 0.00 0.00 0.00 -2.88 53.73%
EY -18.24 -19.07 0.00 0.00 0.00 0.00 -34.74 -34.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.23 0.00 0.00 0.00 0.00 0.92 12.00%

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