[ZECON] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 22.01%
YoY- 254.76%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 172,985 178,626 163,317 154,178 142,314 139,406 123,433 25.15%
PBT 6,962 19,672 17,443 7,371 6,476 5,177 2,545 95.23%
Tax -5,241 -3,495 -5,522 -617 -596 -2,300 -520 364.63%
NP 1,721 16,177 11,921 6,754 5,880 2,877 2,025 -10.25%
-
NP to SH 1,744 15,727 8,978 6,712 5,501 2,610 1,084 37.18%
-
Tax Rate 75.28% 17.77% 31.66% 8.37% 9.20% 44.43% 20.43% -
Total Cost 171,264 162,449 151,396 147,424 136,434 136,529 121,408 25.70%
-
Net Worth 166,615 173,244 174,977 123,991 168,794 198,994 157,877 3.64%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 166,615 173,244 174,977 123,991 168,794 198,994 157,877 3.64%
NOSH 119,011 119,479 119,032 84,347 112,529 147,403 111,181 4.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.99% 9.06% 7.30% 4.38% 4.13% 2.06% 1.64% -
ROE 1.05% 9.08% 5.13% 5.41% 3.26% 1.31% 0.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 145.35 149.50 137.20 182.79 126.47 94.57 111.02 19.61%
EPS 1.47 13.16 7.54 7.96 4.89 1.77 0.97 31.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.40 1.45 1.47 1.47 1.50 1.35 1.42 -0.93%
Adjusted Per Share Value based on latest NOSH - 84,347
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 116.83 120.64 110.30 104.13 96.12 94.15 83.36 25.15%
EPS 1.18 10.62 6.06 4.53 3.72 1.76 0.73 37.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1253 1.1701 1.1818 0.8374 1.14 1.344 1.0663 3.64%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.48 0.55 0.53 0.56 0.63 0.61 0.52 -
P/RPS 0.33 0.37 0.39 0.31 0.50 0.64 0.47 -20.95%
P/EPS 32.76 4.18 7.03 7.04 12.89 34.45 53.33 -27.67%
EY 3.05 23.93 14.23 14.21 7.76 2.90 1.87 38.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.36 0.38 0.42 0.45 0.37 -5.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 23/08/10 25/05/10 25/02/10 25/11/09 13/08/09 -
Price 0.55 0.55 0.51 0.48 0.51 0.61 0.59 -
P/RPS 0.38 0.37 0.37 0.26 0.40 0.64 0.53 -19.84%
P/EPS 37.53 4.18 6.76 6.03 10.43 34.45 60.51 -27.20%
EY 2.66 23.93 14.79 16.58 9.59 2.90 1.65 37.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.35 0.33 0.34 0.45 0.42 -4.80%

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