[ZECON] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 20.34%
YoY- 124.33%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 190,331 150,050 137,319 96,203 74,650 57,124 37,486 194.53%
PBT 7,886 11,333 -11,604 -15,295 -16,554 -16,930 3,417 74.37%
Tax -2,356 -2,398 20,326 20,855 20,973 20,245 719 -
NP 5,530 8,935 8,722 5,560 4,419 3,315 4,136 21.30%
-
NP to SH 5,530 8,935 9,912 6,750 5,609 4,505 1,406 148.54%
-
Tax Rate 29.88% 21.16% - - - - -21.04% -
Total Cost 184,801 141,115 128,597 90,643 70,231 53,809 33,350 212.16%
-
Net Worth 45,006 256,686 77,579 75,933 44,545 69,560 68,081 -24.05%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 45,006 256,686 77,579 75,933 44,545 69,560 68,081 -24.05%
NOSH 45,006 256,686 44,797 44,666 44,545 44,590 43,923 1.63%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.91% 5.95% 6.35% 5.78% 5.92% 5.80% 11.03% -
ROE 12.29% 3.48% 12.78% 8.89% 12.59% 6.48% 2.07% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 422.90 58.46 306.53 215.38 167.58 128.11 85.34 189.81%
EPS 12.29 3.48 22.13 15.11 12.59 10.10 3.20 144.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.7318 1.70 1.00 1.56 1.55 -25.27%
Adjusted Per Share Value based on latest NOSH - 44,666
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 128.55 101.34 92.74 64.97 50.42 38.58 25.32 194.52%
EPS 3.73 6.03 6.69 4.56 3.79 3.04 0.95 148.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.304 1.7336 0.524 0.5128 0.3009 0.4698 0.4598 -24.04%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 4.06 2.82 2.76 2.87 2.90 3.04 3.82 -
P/RPS 0.96 4.82 0.90 1.33 1.73 2.37 4.48 -64.09%
P/EPS 33.04 81.01 12.47 18.99 23.03 30.09 119.34 -57.42%
EY 3.03 1.23 8.02 5.27 4.34 3.32 0.84 134.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.06 2.82 1.59 1.69 2.90 1.95 2.46 39.52%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 11/11/03 18/08/03 26/05/03 21/02/03 05/11/02 21/08/02 -
Price 4.20 3.86 2.81 2.46 2.91 3.00 3.68 -
P/RPS 0.99 6.60 0.92 1.14 1.74 2.34 4.31 -62.39%
P/EPS 34.18 110.89 12.70 16.28 23.11 29.69 114.96 -55.35%
EY 2.93 0.90 7.87 6.14 4.33 3.37 0.87 124.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.86 1.62 1.45 2.91 1.92 2.37 46.29%

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