[ZECON] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 50.65%
YoY- -1.82%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 78,561 62,820 69,044 59,125 45,254 61,966 114,632 -22.21%
PBT 7,291 20,601 21,939 17,842 10,065 -12,427 9,463 -15.91%
Tax -2,302 -1,723 -1,718 -2,464 135 9,226 3,010 -
NP 4,989 18,878 20,221 15,378 10,200 -3,201 12,473 -45.62%
-
NP to SH 4,193 18,096 19,412 15,302 10,157 -3,242 12,597 -51.87%
-
Tax Rate 31.57% 8.36% 7.83% 13.81% -1.34% - -31.81% -
Total Cost 73,572 43,942 48,823 43,747 35,054 65,167 102,159 -19.60%
-
Net Worth 109,190 147,660 156,881 152,765 88,352 132,490 136,860 -13.94%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 109,190 147,660 156,881 152,765 88,352 132,490 136,860 -13.94%
NOSH 109,190 108,574 108,194 104,634 88,352 88,327 88,297 15.16%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.35% 30.05% 29.29% 26.01% 22.54% -5.17% 10.88% -
ROE 3.84% 12.26% 12.37% 10.02% 11.50% -2.45% 9.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 71.95 57.86 63.81 56.51 51.22 70.16 129.83 -32.45%
EPS 3.84 16.67 17.94 14.62 11.50 -3.67 14.27 -58.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.36 1.45 1.46 1.00 1.50 1.55 -25.27%
Adjusted Per Share Value based on latest NOSH - 104,634
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.06 42.43 46.63 39.93 30.56 41.85 77.42 -22.21%
EPS 2.83 12.22 13.11 10.33 6.86 -2.19 8.51 -51.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.9973 1.0596 1.0318 0.5967 0.8948 0.9243 -13.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.04 1.21 1.23 1.21 1.49 1.32 1.34 -
P/RPS 1.45 2.09 1.93 2.14 2.91 1.88 1.03 25.53%
P/EPS 27.08 7.26 6.86 8.27 12.96 -35.96 9.39 102.21%
EY 3.69 13.77 14.59 12.09 7.72 -2.78 10.65 -50.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.89 0.85 0.83 1.49 0.88 0.86 13.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 19/02/08 22/11/07 29/08/07 24/05/07 28/02/07 21/11/06 28/08/06 -
Price 1.00 1.09 1.37 1.20 1.29 1.34 1.35 -
P/RPS 1.39 1.88 2.15 2.12 2.52 1.91 1.04 21.27%
P/EPS 26.04 6.54 7.64 8.21 11.22 -36.51 9.46 96.04%
EY 3.84 15.29 13.10 12.19 8.91 -2.74 10.57 -48.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 0.94 0.82 1.29 0.89 0.87 9.70%

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