[ZECON] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -379.83%
YoY- -127.48%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 434,053 483,071 328,157 305,051 382,360 416,476 507,081 -9.82%
PBT 33,634 32,331 10,892 12,385 16,532 21,052 58,115 -30.48%
Tax -10,010 -8,781 -3,520 -4,932 -8,953 -9,341 -9,995 0.09%
NP 23,624 23,550 7,372 7,453 7,579 11,711 48,120 -37.68%
-
NP to SH -11,747 3,004 -3,788 -8,848 -1,844 4,487 39,744 -
-
Tax Rate 29.76% 27.16% 32.32% 39.82% 54.16% 44.37% 17.20% -
Total Cost 410,429 459,521 320,785 297,598 374,781 404,765 458,961 -7.16%
-
Net Worth 233,710 253,679 252,207 250,766 249,324 249,324 259,413 -6.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 233,710 253,679 252,207 250,766 249,324 249,324 259,413 -6.70%
NOSH 146,703 144,188 144,118 144,118 144,118 144,118 144,118 1.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.44% 4.88% 2.25% 2.44% 1.98% 2.81% 9.49% -
ROE -5.03% 1.18% -1.50% -3.53% -0.74% 1.80% 15.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 300.87 335.15 227.70 211.67 265.31 288.98 351.85 -9.88%
EPS -8.14 2.08 -2.63 -6.14 -1.28 3.11 27.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.76 1.75 1.74 1.73 1.73 1.80 -6.76%
Adjusted Per Share Value based on latest NOSH - 144,118
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 294.47 327.72 222.63 206.95 259.40 282.54 344.01 -9.82%
EPS -7.97 2.04 -2.57 -6.00 -1.25 3.04 26.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5855 1.721 1.711 1.7012 1.6914 1.6914 1.7599 -6.70%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.405 0.45 0.44 0.495 0.52 0.46 0.55 -
P/RPS 0.13 0.13 0.19 0.23 0.20 0.16 0.16 -12.89%
P/EPS -4.97 21.59 -16.74 -8.06 -40.64 14.77 1.99 -
EY -20.11 4.63 -5.97 -12.40 -2.46 6.77 50.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.28 0.30 0.27 0.31 -13.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 25/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.40 0.46 0.44 0.43 0.475 0.485 0.59 -
P/RPS 0.13 0.14 0.19 0.20 0.18 0.17 0.17 -16.33%
P/EPS -4.91 22.07 -16.74 -7.00 -37.12 15.58 2.14 -
EY -20.36 4.53 -5.97 -14.28 -2.69 6.42 46.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.25 0.27 0.28 0.33 -16.85%

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