[ZECON] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
15-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -74.09%
YoY- -75.53%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 136,945 176,933 152,216 174,182 198,118 177,878 216,847 -26.32%
PBT 13,390 17,238 1,134 3,255 6,412 1,770 5,414 82.58%
Tax 3,073 -7,972 -2,113 -2,199 -2,337 -598 -1,622 -
NP 16,463 9,266 -979 1,056 4,075 1,172 3,792 165.41%
-
NP to SH 16,513 9,316 -1,064 1,056 4,075 1,172 3,792 165.95%
-
Tax Rate -22.95% 46.25% 186.33% 67.56% 36.45% 33.79% 29.96% -
Total Cost 120,482 167,667 153,195 173,126 194,043 176,706 213,055 -31.54%
-
Net Worth 154,646 138,697 136,735 107,677 85,173 81,790 45,882 124.30%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 154,646 138,697 136,735 107,677 85,173 81,790 45,882 124.30%
NOSH 88,369 88,342 94,300 73,250 72,798 72,380 45,882 54.61%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 12.02% 5.24% -0.64% 0.61% 2.06% 0.66% 1.75% -
ROE 10.68% 6.72% -0.78% 0.98% 4.78% 1.43% 8.26% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 154.97 200.28 161.42 237.79 272.15 245.75 472.62 -52.35%
EPS 18.69 10.55 -1.13 1.44 5.60 1.62 8.26 72.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.57 1.45 1.47 1.17 1.13 1.00 45.07%
Adjusted Per Share Value based on latest NOSH - 73,250
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 92.49 119.50 102.80 117.64 133.81 120.14 146.46 -26.33%
EPS 11.15 6.29 -0.72 0.71 2.75 0.79 2.56 165.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0445 0.9367 0.9235 0.7272 0.5753 0.5524 0.3099 124.30%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.39 1.33 1.42 1.68 1.88 1.85 3.30 -
P/RPS 0.90 0.66 0.88 0.71 0.69 0.75 0.70 18.18%
P/EPS 7.44 12.61 -125.85 116.53 33.59 114.25 39.93 -67.27%
EY 13.44 7.93 -0.79 0.86 2.98 0.88 2.50 205.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.85 0.98 1.14 1.61 1.64 3.30 -61.34%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 30/11/05 24/08/05 15/06/05 - - - -
Price 1.40 1.28 1.39 1.48 0.00 0.00 0.00 -
P/RPS 0.90 0.64 0.86 0.62 0.00 0.00 0.00 -
P/EPS 7.49 12.14 -123.19 102.66 0.00 0.00 0.00 -
EY 13.35 8.24 -0.81 0.97 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.82 0.96 1.01 0.00 0.00 0.00 -

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