[ZECON] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 24.51%
YoY- 84.14%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 150,050 137,319 96,203 74,650 57,124 37,486 37,779 150.58%
PBT 11,333 -11,604 -15,295 -16,554 -16,930 3,417 4,244 92.36%
Tax -2,398 20,326 20,855 20,973 20,245 719 1,728 -
NP 8,935 8,722 5,560 4,419 3,315 4,136 5,972 30.78%
-
NP to SH 8,935 9,912 6,750 5,609 4,505 1,406 2,375 141.69%
-
Tax Rate 21.16% - - - - -21.04% -40.72% -
Total Cost 141,115 128,597 90,643 70,231 53,809 33,350 31,807 169.75%
-
Net Worth 256,686 77,579 75,933 44,545 69,560 68,081 65,027 149.56%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 256,686 77,579 75,933 44,545 69,560 68,081 65,027 149.56%
NOSH 256,686 44,797 44,666 44,545 44,590 43,923 41,953 234.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.95% 6.35% 5.78% 5.92% 5.80% 11.03% 15.81% -
ROE 3.48% 12.78% 8.89% 12.59% 6.48% 2.07% 3.65% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 58.46 306.53 215.38 167.58 128.11 85.34 90.05 -25.00%
EPS 3.48 22.13 15.11 12.59 10.10 3.20 5.66 -27.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.7318 1.70 1.00 1.56 1.55 1.55 -25.31%
Adjusted Per Share Value based on latest NOSH - 44,545
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 101.34 92.74 64.97 50.42 38.58 25.32 25.52 150.55%
EPS 6.03 6.69 4.56 3.79 3.04 0.95 1.60 141.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7336 0.524 0.5128 0.3009 0.4698 0.4598 0.4392 149.55%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.82 2.76 2.87 2.90 3.04 3.82 5.30 -
P/RPS 4.82 0.90 1.33 1.73 2.37 4.48 5.89 -12.50%
P/EPS 81.01 12.47 18.99 23.03 30.09 119.34 93.62 -9.18%
EY 1.23 8.02 5.27 4.34 3.32 0.84 1.07 9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.59 1.69 2.90 1.95 2.46 3.42 -12.05%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 21/08/02 26/04/02 -
Price 3.86 2.81 2.46 2.91 3.00 3.68 6.05 -
P/RPS 6.60 0.92 1.14 1.74 2.34 4.31 6.72 -1.19%
P/EPS 110.89 12.70 16.28 23.11 29.69 114.96 106.87 2.48%
EY 0.90 7.87 6.14 4.33 3.37 0.87 0.94 -2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 1.62 1.45 2.91 1.92 2.37 3.90 -0.68%

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