[ZECON] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -38.11%
YoY- -1.41%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 216,847 211,826 210,884 190,331 150,050 137,319 96,203 91.38%
PBT 5,414 6,232 7,946 7,886 11,333 -11,604 -15,295 -
Tax -1,622 -1,917 -2,394 -2,356 -2,398 20,326 20,855 -
NP 3,792 4,315 5,552 5,530 8,935 8,722 5,560 -26.33%
-
NP to SH 3,792 4,315 5,552 5,530 8,935 9,912 6,750 -36.90%
-
Tax Rate 29.96% 30.76% 30.13% 29.88% 21.16% - - -
Total Cost 213,055 207,511 205,332 184,801 141,115 128,597 90,643 97.89%
-
Net Worth 45,882 0 79,250 45,006 256,686 77,579 75,933 -33.12%
Dividend
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 45,882 0 79,250 45,006 256,686 77,579 75,933 -33.12%
NOSH 45,882 74,166 44,499 45,006 256,686 44,797 44,666 2.16%
Ratio Analysis
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.75% 2.04% 2.63% 2.91% 5.95% 6.35% 5.78% -
ROE 8.26% 0.00% 7.01% 12.29% 3.48% 12.78% 8.89% -
Per Share
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 472.62 285.61 473.90 422.90 58.46 306.53 215.38 87.32%
EPS 8.26 5.82 12.48 12.29 3.48 22.13 15.11 -38.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 1.7809 1.00 1.00 1.7318 1.70 -34.54%
Adjusted Per Share Value based on latest NOSH - 45,006
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 146.46 143.06 142.43 128.55 101.34 92.74 64.97 91.39%
EPS 2.56 2.91 3.75 3.73 6.03 6.69 4.56 -36.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3099 0.00 0.5352 0.304 1.7336 0.524 0.5128 -33.11%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.30 4.00 4.12 4.06 2.82 2.76 2.87 -
P/RPS 0.70 1.40 0.87 0.96 4.82 0.90 1.33 -40.10%
P/EPS 39.93 68.75 33.02 33.04 81.01 12.47 18.99 81.04%
EY 2.50 1.45 3.03 3.03 1.23 8.02 5.27 -44.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 0.00 2.31 4.06 2.82 1.59 1.69 70.65%
Price Multiplier on Announcement Date
30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date - - 24/05/04 25/02/04 11/11/03 18/08/03 26/05/03 -
Price 0.00 0.00 3.60 4.20 3.86 2.81 2.46 -
P/RPS 0.00 0.00 0.76 0.99 6.60 0.92 1.14 -
P/EPS 0.00 0.00 28.85 34.18 110.89 12.70 16.28 -
EY 0.00 0.00 3.47 2.93 0.90 7.87 6.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 2.02 4.20 3.86 1.62 1.45 -

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