[ZECON] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 179.3%
YoY- -33.05%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 349,844 385,680 434,053 483,071 328,157 305,051 382,360 -5.76%
PBT 34,520 31,882 33,634 32,331 10,892 12,385 16,532 63.58%
Tax -9,541 -9,405 -10,010 -8,781 -3,520 -4,932 -8,953 4.34%
NP 24,979 22,477 23,624 23,550 7,372 7,453 7,579 121.95%
-
NP to SH -17,323 -11,322 -11,747 3,004 -3,788 -8,848 -1,844 347.05%
-
Tax Rate 27.64% 29.50% 29.76% 27.16% 32.32% 39.82% 54.16% -
Total Cost 324,865 363,203 410,429 459,521 320,785 297,598 374,781 -9.11%
-
Net Worth 231,411 235,820 233,710 253,679 252,207 250,766 249,324 -4.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 231,411 235,820 233,710 253,679 252,207 250,766 249,324 -4.86%
NOSH 147,403 147,403 146,703 144,188 144,118 144,118 144,118 1.51%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.14% 5.83% 5.44% 4.88% 2.25% 2.44% 1.98% -
ROE -7.49% -4.80% -5.03% 1.18% -1.50% -3.53% -0.74% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 237.35 261.68 300.87 335.15 227.70 211.67 265.31 -7.17%
EPS -11.75 -7.68 -8.14 2.08 -2.63 -6.14 -1.28 340.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.60 1.62 1.76 1.75 1.74 1.73 -6.28%
Adjusted Per Share Value based on latest NOSH - 144,188
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 236.28 260.48 293.15 326.26 221.63 206.03 258.24 -5.76%
EPS -11.70 -7.65 -7.93 2.03 -2.56 -5.98 -1.25 345.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5629 1.5927 1.5785 1.7133 1.7034 1.6936 1.6839 -4.86%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.40 0.385 0.405 0.45 0.44 0.495 0.52 -
P/RPS 0.17 0.15 0.13 0.13 0.19 0.23 0.20 -10.29%
P/EPS -3.40 -5.01 -4.97 21.59 -16.74 -8.06 -40.64 -80.95%
EY -29.38 -19.95 -20.11 4.63 -5.97 -12.40 -2.46 424.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.26 0.25 0.28 0.30 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 25/05/21 25/02/21 -
Price 0.385 0.395 0.40 0.46 0.44 0.43 0.475 -
P/RPS 0.16 0.15 0.13 0.14 0.19 0.20 0.18 -7.57%
P/EPS -3.28 -5.14 -4.91 22.07 -16.74 -7.00 -37.12 -80.24%
EY -30.53 -19.45 -20.36 4.53 -5.97 -14.28 -2.69 407.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.26 0.25 0.25 0.27 -5.01%

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