[ZECON] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -59.67%
YoY- -3540.28%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 203,715 208,595 191,276 154,394 156,357 159,175 124,481 38.82%
PBT -9,699 -4,470 -11,717 -27,221 -14,314 -14,576 2,505 -
Tax -10,715 -10,397 -8,793 -4,978 -5,210 -7,338 -5,821 50.14%
NP -20,414 -14,867 -20,510 -32,199 -19,524 -21,914 -3,316 235.52%
-
NP to SH -22,793 -19,937 -28,233 -31,634 -19,812 -22,506 -2,126 385.51%
-
Tax Rate - - - - - - 232.38% -
Total Cost 224,129 223,462 211,786 186,593 175,881 181,089 127,797 45.37%
-
Net Worth 73,751 78,574 0 98,801 106,499 107,218 142,921 -35.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 73,751 78,574 0 98,801 106,499 107,218 142,921 -35.63%
NOSH 118,953 119,052 118,832 119,038 118,333 119,131 119,101 -0.08%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -10.02% -7.13% -10.72% -20.86% -12.49% -13.77% -2.66% -
ROE -30.91% -25.37% 0.00% -32.02% -18.60% -20.99% -1.49% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 171.26 175.21 160.96 129.70 132.13 133.61 104.52 38.94%
EPS -19.16 -16.75 -23.76 -26.57 -16.74 -18.89 -1.79 384.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.00 0.83 0.90 0.90 1.20 -35.58%
Adjusted Per Share Value based on latest NOSH - 119,038
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 137.59 140.88 129.19 104.28 105.60 107.50 84.07 38.83%
EPS -15.39 -13.47 -19.07 -21.37 -13.38 -15.20 -1.44 384.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4981 0.5307 0.00 0.6673 0.7193 0.7241 0.9653 -35.64%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.07 0.855 0.755 0.775 0.745 0.535 0.46 -
P/RPS 0.62 0.49 0.47 0.60 0.56 0.40 0.44 25.66%
P/EPS -5.58 -5.11 -3.18 -2.92 -4.45 -2.83 -25.77 -63.90%
EY -17.91 -19.59 -31.47 -34.29 -22.47 -35.31 -3.88 176.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.30 0.00 0.93 0.83 0.59 0.38 174.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date - - - 28/02/14 29/11/13 30/08/13 27/05/13 -
Price 0.00 0.00 0.00 0.765 0.77 0.735 0.525 -
P/RPS 0.00 0.00 0.00 0.59 0.58 0.55 0.50 -
P/EPS 0.00 0.00 0.00 -2.88 -4.60 -3.89 -29.41 -
EY 0.00 0.00 0.00 -34.74 -21.74 -25.70 -3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.92 0.86 0.82 0.44 -

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