[ZECON] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
09-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -19.6%
YoY- 37.58%
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 145,693 45,160 19,260 48,334 56,973 0 -100.00%
PBT 4,166 -41,429 -3,622 4,176 2,278 0 -100.00%
Tax -1,300 38,274 3,622 -1,756 -519 0 -100.00%
NP 2,866 -3,154 0 2,420 1,759 0 -100.00%
-
NP to SH 2,866 3,730 -3,513 2,420 1,759 0 -100.00%
-
Tax Rate 31.20% - - 42.05% 22.78% - -
Total Cost 142,826 48,314 19,260 45,914 55,214 0 -100.00%
-
Net Worth 257,629 67,724 57,154 29,316 44,854 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 257,629 67,724 57,154 29,316 44,854 0 -100.00%
NOSH 257,629 43,412 42,025 29,316 29,316 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 1.97% -6.99% 0.00% 5.01% 3.09% 0.00% -
ROE 1.11% 5.51% -6.15% 8.25% 3.92% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 56.55 104.02 45.83 164.87 194.34 0.00 -100.00%
EPS 4.01 -7.27 -8.36 5.76 6.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.56 1.36 1.00 1.53 1.47 0.40%
Adjusted Per Share Value based on latest NOSH - 25,366
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 98.84 30.64 13.07 32.79 38.65 0.00 -100.00%
EPS 1.94 2.53 -2.38 1.64 1.19 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7478 0.4594 0.3877 0.1989 0.3043 1.47 -0.18%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 2.82 3.04 2.25 3.80 0.00 0.00 -
P/RPS 4.99 2.92 4.91 2.30 0.00 0.00 -100.00%
P/EPS 253.44 35.38 -26.91 46.03 0.00 0.00 -100.00%
EY 0.39 2.83 -3.72 2.17 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.82 1.95 1.65 3.80 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 11/11/03 05/11/02 28/11/01 09/11/00 17/11/99 - -
Price 3.86 3.00 2.50 4.00 0.00 0.00 -
P/RPS 6.83 2.88 5.46 2.43 0.00 0.00 -100.00%
P/EPS 346.90 34.91 -29.90 48.46 0.00 0.00 -100.00%
EY 0.29 2.86 -3.34 2.06 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 1.92 1.84 4.00 0.00 0.00 -100.00%

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