[ZECON] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -22.03%
YoY- -21.07%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 74,650 57,124 37,486 37,779 37,699 29,842 36,575 60.69%
PBT -16,554 -16,930 3,417 4,244 5,115 1,166 3,221 -
Tax 20,973 20,245 719 1,728 1,931 2,246 -865 -
NP 4,419 3,315 4,136 5,972 7,046 3,412 2,356 51.91%
-
NP to SH 5,609 4,505 1,406 2,375 3,046 -588 1,086 197.90%
-
Tax Rate - - -21.04% -40.72% -37.75% -192.62% 26.86% -
Total Cost 70,231 53,809 33,350 31,807 30,653 26,430 34,219 61.28%
-
Net Worth 44,545 69,560 68,081 65,027 41,992 57,120 58,922 -16.96%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 44,545 69,560 68,081 65,027 41,992 57,120 58,922 -16.96%
NOSH 44,545 44,590 43,923 41,953 41,992 42,000 42,087 3.84%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 5.92% 5.80% 11.03% 15.81% 18.69% 11.43% 6.44% -
ROE 12.59% 6.48% 2.07% 3.65% 7.25% -1.03% 1.84% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 167.58 128.11 85.34 90.05 89.78 71.05 86.90 54.74%
EPS 12.59 10.10 3.20 5.66 7.25 -1.40 2.58 186.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.55 1.55 1.00 1.36 1.40 -20.04%
Adjusted Per Share Value based on latest NOSH - 41,953
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 50.42 38.58 25.32 25.52 25.46 20.15 24.70 60.70%
EPS 3.79 3.04 0.95 1.60 2.06 -0.40 0.73 198.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3009 0.4698 0.4598 0.4392 0.2836 0.3858 0.398 -16.96%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.90 3.04 3.82 5.30 2.58 2.25 2.76 -
P/RPS 1.73 2.37 4.48 5.89 2.87 3.17 3.18 -33.28%
P/EPS 23.03 30.09 119.34 93.62 35.57 -160.71 106.96 -63.97%
EY 4.34 3.32 0.84 1.07 2.81 -0.62 0.93 178.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 1.95 2.46 3.42 2.58 1.65 1.97 29.31%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 05/11/02 21/08/02 26/04/02 27/02/02 28/11/01 23/08/01 -
Price 2.91 3.00 3.68 6.05 2.32 2.50 2.75 -
P/RPS 1.74 2.34 4.31 6.72 2.58 3.52 3.16 -32.74%
P/EPS 23.11 29.69 114.96 106.87 31.98 -178.57 106.57 -63.80%
EY 4.33 3.37 0.87 0.94 3.13 -0.56 0.94 176.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.91 1.92 2.37 3.90 2.32 1.84 1.96 30.05%

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