[ZECON] QoQ TTM Result on 31-Dec-2019

Stock
[ZECON] ZECON BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- 56.05%
YoY- 167.07%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 416,476 507,081 546,717 516,419 458,064 372,042 512,183 -12.84%
PBT 21,052 58,115 52,142 39,150 42,218 6,491 354 1412.26%
Tax -9,341 -9,995 -18,044 -16,594 -24,806 -25,355 39,486 -
NP 11,711 48,120 34,098 22,556 17,412 -18,864 39,840 -55.69%
-
NP to SH 4,487 39,744 32,203 28,785 18,446 -19,735 23,954 -67.16%
-
Tax Rate 44.37% 17.20% 34.61% 42.39% 58.76% 390.62% -11,154.24% -
Total Cost 404,765 458,961 512,619 493,863 440,652 390,906 472,343 -9.75%
-
Net Worth 249,324 259,413 263,289 253,648 249,324 197,835 235,830 3.76%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 249,324 259,413 263,289 253,648 249,324 197,835 235,830 3.76%
NOSH 144,118 144,118 144,118 144,118 144,118 131,016 131,016 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.81% 9.49% 6.24% 4.37% 3.80% -5.07% 7.78% -
ROE 1.80% 15.32% 12.23% 11.35% 7.40% -9.98% 10.16% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 288.98 351.85 379.35 358.33 317.84 283.97 390.93 -18.20%
EPS 3.11 27.58 22.34 19.97 12.80 -15.06 18.28 -69.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.80 1.8269 1.76 1.73 1.51 1.80 -2.60%
Adjusted Per Share Value based on latest NOSH - 144,118
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 281.48 342.72 369.51 349.03 309.59 251.45 346.17 -12.84%
EPS 3.03 26.86 21.76 19.45 12.47 -13.34 16.19 -67.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6851 1.7533 1.7795 1.7143 1.6851 1.3371 1.5939 3.76%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.46 0.55 0.365 0.605 0.28 0.265 0.265 -
P/RPS 0.16 0.16 0.10 0.17 0.09 0.09 0.07 73.25%
P/EPS 14.77 1.99 1.63 3.03 2.19 -1.76 1.45 367.92%
EY 6.77 50.14 61.22 33.01 45.71 -56.84 68.99 -78.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.20 0.34 0.16 0.18 0.15 47.81%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 25/06/20 26/02/20 28/11/19 30/08/19 28/05/19 -
Price 0.485 0.59 0.61 0.58 0.34 0.32 0.265 -
P/RPS 0.17 0.17 0.16 0.16 0.11 0.11 0.07 80.38%
P/EPS 15.58 2.14 2.73 2.90 2.66 -2.12 1.45 384.82%
EY 6.42 46.74 36.63 34.44 37.64 -47.07 68.99 -79.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.33 0.33 0.20 0.21 0.15 51.43%

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