[ZECON] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -79.55%
YoY- 11.62%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 72,221 97,340 153,078 111,072 146,300 88,216 40,636 9.23%
PBT 106 512 2,108 20,398 -8,264 6,316 -17,432 -
Tax -767 -2,858 -2,628 -15,744 8,264 -5,244 -10 94.77%
NP -661 -2,346 -520 4,654 0 1,072 -17,442 -39.51%
-
NP to SH 249 -2,464 -192 -7,304 -8,264 1,016 -17,464 -
-
Tax Rate 723.58% 558.20% 124.67% 77.18% - 83.03% - -
Total Cost 72,882 99,686 153,598 106,418 146,300 87,144 58,078 3.54%
-
Net Worth 106,902 163,867 176,400 157,624 155,778 156,723 136,989 -3.73%
Dividend
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 106,902 163,867 176,400 157,624 155,778 156,723 136,989 -3.73%
NOSH 118,780 119,611 120,000 111,003 110,481 108,085 88,380 4.64%
Ratio Analysis
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -0.92% -2.41% -0.34% 4.19% 0.00% 1.22% -42.92% -
ROE 0.23% -1.50% -0.11% -4.63% -5.30% 0.65% -12.75% -
Per Share
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.80 81.38 127.56 100.06 132.42 81.62 45.98 4.38%
EPS 0.21 -2.06 -0.16 -6.58 -7.48 0.94 -19.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.37 1.47 1.42 1.41 1.45 1.55 -8.01%
Adjusted Per Share Value based on latest NOSH - 111,181
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 48.96 65.99 103.78 75.30 99.18 59.81 27.55 9.23%
EPS 0.17 -1.67 -0.13 -4.95 -5.60 0.69 -11.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7247 1.1109 1.1959 1.0686 1.0561 1.0625 0.9287 -3.73%
Price Multiplier on Financial Quarter End Date
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.42 0.465 0.53 0.52 0.52 1.23 1.34 -
P/RPS 0.69 0.57 0.42 0.52 0.39 1.51 2.91 -19.83%
P/EPS 200.35 -22.57 -331.25 -7.90 -6.95 124.02 -6.78 -
EY 0.50 -4.43 -0.30 -12.65 -14.38 0.81 -14.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.36 0.37 0.37 0.85 0.86 -8.86%
Price Multiplier on Announcement Date
31/12/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/02/13 23/08/11 23/08/10 13/08/09 11/08/08 29/08/07 28/08/06 -
Price 0.37 0.61 0.51 0.59 0.49 1.37 1.35 -
P/RPS 0.61 0.75 0.40 0.59 0.37 1.68 2.94 -21.46%
P/EPS 176.50 -29.61 -318.75 -8.97 -6.55 138.13 -6.83 -
EY 0.57 -3.38 -0.31 -11.15 -15.27 0.72 -14.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.35 0.42 0.35 0.94 0.87 -10.91%

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