[ZECON] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 6.04%
YoY- 47.14%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 234,702 164,299 180,018 174,048 166,791 193,665 213,484 6.52%
PBT 104,793 -21,976 -19,611 -8,614 -12,610 -17,445 -2,567 -
Tax -9,851 -3,414 -5,355 -5,110 -5,026 -7,319 -11,083 -7.56%
NP 94,942 -25,390 -24,966 -13,724 -17,636 -24,764 -13,650 -
-
NP to SH 31,308 -26,098 -23,825 -12,049 -12,824 -17,323 -16,189 -
-
Tax Rate 9.40% - - - - - - -
Total Cost 139,760 189,689 204,984 187,772 184,427 218,429 227,134 -27.67%
-
Net Worth 95,283 46,193 47,635 61,807 64,346 74,093 72,706 19.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 95,283 46,193 47,635 61,807 64,346 74,093 72,706 19.77%
NOSH 119,104 118,444 119,087 118,860 119,159 119,504 119,190 -0.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 40.45% -15.45% -13.87% -7.89% -10.57% -12.79% -6.39% -
ROE 32.86% -56.50% -50.02% -19.49% -19.93% -23.38% -22.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.06 138.71 151.16 146.43 139.97 162.06 179.11 6.58%
EPS 26.29 -22.03 -20.01 -10.14 -10.76 -14.50 -13.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.39 0.40 0.52 0.54 0.62 0.61 19.83%
Adjusted Per Share Value based on latest NOSH - 118,860
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 158.63 111.04 121.67 117.63 112.73 130.89 144.29 6.52%
EPS 21.16 -17.64 -16.10 -8.14 -8.67 -11.71 -10.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.644 0.3122 0.3219 0.4177 0.4349 0.5008 0.4914 19.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.63 0.80 0.77 0.575 0.765 0.82 0.91 -
P/RPS 0.32 0.58 0.51 0.39 0.55 0.51 0.51 -26.72%
P/EPS 2.40 -3.63 -3.85 -5.67 -7.11 -5.66 -6.70 -
EY 41.72 -27.54 -25.98 -17.63 -14.07 -17.68 -14.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.05 1.93 1.11 1.42 1.32 1.49 -34.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 25/02/16 30/11/15 25/08/15 20/05/15 - -
Price 0.60 0.69 0.755 0.705 0.59 0.76 0.00 -
P/RPS 0.30 0.50 0.50 0.48 0.42 0.47 0.00 -
P/EPS 2.28 -3.13 -3.77 -6.95 -5.48 -5.24 0.00 -
EY 43.81 -31.93 -26.50 -14.38 -18.24 -19.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.77 1.89 1.36 1.09 1.23 0.00 -

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