[ZECON] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 113.07%
YoY- -85.71%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 139,406 123,433 134,053 141,047 130,896 107,603 77,656 47.65%
PBT 5,177 2,545 3,153 1,528 -5,239 1 1,086 182.97%
Tax -2,300 -520 1,307 1,307 2,437 -444 298 -
NP 2,877 2,025 4,460 2,835 -2,802 -443 1,384 62.80%
-
NP to SH 2,610 1,084 1,892 599 -4,584 -469 596 167.42%
-
Tax Rate 44.43% 20.43% -41.45% -85.54% - 44,400.00% -27.44% -
Total Cost 136,529 121,408 129,593 138,212 133,698 108,046 76,272 47.37%
-
Net Worth 198,994 157,877 157,470 159,541 143,382 156,125 153,999 18.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 198,994 157,877 157,470 159,541 143,382 156,125 153,999 18.61%
NOSH 147,403 111,181 109,354 110,028 108,622 110,727 108,450 22.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.06% 1.64% 3.33% 2.01% -2.14% -0.41% 1.78% -
ROE 1.31% 0.69% 1.20% 0.38% -3.20% -0.30% 0.39% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.57 111.02 122.59 128.19 120.51 97.18 71.60 20.36%
EPS 1.77 0.97 1.73 0.54 -4.22 -0.42 0.55 117.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.42 1.44 1.45 1.32 1.41 1.42 -3.31%
Adjusted Per Share Value based on latest NOSH - 110,028
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 94.22 83.42 90.60 95.33 88.47 72.73 52.49 47.64%
EPS 1.76 0.73 1.28 0.40 -3.10 -0.32 0.40 168.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3449 1.067 1.0643 1.0783 0.9691 1.0552 1.0408 18.61%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.61 0.52 0.46 0.48 0.44 0.52 0.84 -
P/RPS 0.64 0.47 0.38 0.37 0.37 0.54 1.17 -33.09%
P/EPS 34.45 53.33 26.59 88.17 -10.43 -122.77 152.85 -62.93%
EY 2.90 1.87 3.76 1.13 -9.59 -0.81 0.65 170.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.32 0.33 0.33 0.37 0.59 -16.50%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 13/08/09 26/05/09 24/02/09 24/11/08 11/08/08 26/05/08 -
Price 0.61 0.59 0.49 0.45 0.48 0.49 0.63 -
P/RPS 0.64 0.53 0.40 0.35 0.40 0.50 0.88 -19.11%
P/EPS 34.45 60.51 28.32 82.66 -11.37 -115.69 114.64 -55.10%
EY 2.90 1.65 3.53 1.21 -8.79 -0.86 0.87 122.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.42 0.34 0.31 0.36 0.35 0.44 1.50%

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