[ZENTECH] YoY Annualized Quarter Result on 31-Jan-2015 [#2]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- 104.06%
YoY- 102.8%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 6,882 4,296 2,420 4,828 1,276 2,160 4,202 8.56%
PBT 4,126 -1,310 -4,658 110 -3,934 -1,838 94 87.70%
Tax 0 0 0 0 0 0 0 -
NP 4,126 -1,310 -4,658 110 -3,934 -1,838 94 87.70%
-
NP to SH 860 -898 -4,658 110 -3,934 -1,838 94 44.57%
-
Tax Rate 0.00% - - 0.00% - - 0.00% -
Total Cost 2,756 5,606 7,078 4,718 5,210 3,998 4,108 -6.43%
-
Net Worth 3,904 6,375 33,063 7,686 7,156 6,521 6,380 -7.85%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 3,904 6,375 33,063 7,686 7,156 6,521 6,380 -7.85%
NOSH 253,654 253,154 415,892 137,500 139,503 125,890 117,500 13.67%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 59.95% -30.49% -192.48% 2.28% -308.31% -85.09% 2.24% -
ROE 22.03% -14.09% -14.09% 1.43% -54.97% -28.19% 1.47% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 18.16 9.76 0.58 3.51 0.91 1.72 3.58 31.04%
EPS 3.60 -5.42 -1.12 0.08 -2.82 -1.46 0.08 88.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.103 0.1448 0.0795 0.0559 0.0513 0.0518 0.0543 11.24%
Adjusted Per Share Value based on latest NOSH - 138,301
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.22 0.14 0.08 0.15 0.04 0.07 0.13 9.15%
EPS 0.03 -0.03 -0.15 0.00 -0.13 -0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0012 0.002 0.0105 0.0025 0.0023 0.0021 0.002 -8.15%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.10 0.08 0.06 0.165 0.195 0.145 0.08 -
P/RPS 0.55 0.82 10.31 4.70 21.32 8.45 2.24 -20.85%
P/EPS 4.41 -3.92 -5.36 206.25 -6.91 -9.93 100.00 -40.53%
EY 22.69 -25.50 -18.67 0.48 -14.46 -10.07 1.00 68.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.55 0.75 2.95 3.80 2.80 1.47 -6.68%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 29/03/18 04/04/17 31/03/16 30/03/15 31/03/14 26/03/13 30/03/12 -
Price 0.07 0.09 0.05 0.17 0.195 0.15 0.12 -
P/RPS 0.39 0.92 8.59 4.84 21.32 8.74 3.36 -30.13%
P/EPS 3.09 -4.41 -4.46 212.50 -6.91 -10.27 150.00 -47.61%
EY 32.41 -22.66 -22.40 0.47 -14.46 -9.73 0.67 90.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.63 3.04 3.80 2.90 2.21 -17.82%

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