[ZECON] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 17.82%
YoY- -1591.02%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 146,300 88,216 40,636 85,262 177,066 146,022 20,684 38.50%
PBT -8,264 6,316 -17,432 -9,578 978 3,964 -5,936 5.66%
Tax 8,264 -5,244 -10 -20 -332 -1,178 5,936 5.66%
NP 0 1,072 -17,442 -9,598 646 2,786 0 -
-
NP to SH -8,264 1,016 -17,464 -9,632 646 2,786 -5,820 6.01%
-
Tax Rate - 83.03% - - 33.95% 29.72% - -
Total Cost 146,300 87,144 58,078 94,860 176,420 143,236 20,684 38.50%
-
Net Worth 155,778 156,723 136,989 116,386 80,977 77,320 66,526 15.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 155,778 156,723 136,989 116,386 80,977 77,320 66,526 15.22%
NOSH 110,481 108,085 88,380 80,266 45,492 44,647 42,920 17.05%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 0.00% 1.22% -42.92% -11.26% 0.36% 1.91% 0.00% -
ROE -5.30% 0.65% -12.75% -8.28% 0.80% 3.60% -8.75% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 132.42 81.62 45.98 106.22 389.22 327.06 48.19 18.33%
EPS -7.48 0.94 -19.76 -11.78 1.42 6.24 -13.56 -9.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.45 1.55 1.45 1.78 1.7318 1.55 -1.56%
Adjusted Per Share Value based on latest NOSH - 94,300
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 98.81 59.58 27.44 57.58 119.59 98.62 13.97 38.50%
EPS -5.58 0.69 -11.79 -6.51 0.44 1.88 -3.93 6.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 1.0585 0.9252 0.7861 0.5469 0.5222 0.4493 15.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.52 1.23 1.34 1.42 3.30 2.76 3.82 -
P/RPS 0.39 1.51 2.91 1.34 0.85 0.84 7.93 -39.44%
P/EPS -6.95 124.02 -6.78 -11.83 232.39 44.23 -28.17 -20.78%
EY -14.38 0.81 -14.75 -8.45 0.43 2.26 -3.55 26.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.85 0.86 0.98 1.85 1.59 2.46 -27.05%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 11/08/08 29/08/07 28/08/06 24/08/05 05/08/04 18/08/03 21/08/02 -
Price 0.49 1.37 1.35 1.39 3.66 2.81 3.68 -
P/RPS 0.37 1.68 2.94 1.31 0.94 0.86 7.64 -39.59%
P/EPS -6.55 138.13 -6.83 -11.58 257.75 45.03 -27.14 -21.07%
EY -15.27 0.72 -14.64 -8.63 0.39 2.22 -3.68 26.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.94 0.87 0.96 2.06 1.62 2.37 -27.27%

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