[ZECON] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -131.75%
YoY- 13.69%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 203,138 113,974 181,785 133,369 135,557 69,369 45,948 31.00%
PBT 8,106 2,748 398 -17,196 -22,061 -3,798 -17,846 -
Tax -6,740 -2,109 -3,865 0 2,373 -3,502 -6 258.28%
NP 1,366 638 -3,466 -17,196 -19,688 -7,301 -17,853 -
-
NP to SH 1,725 905 -3,186 -16,926 -19,610 -7,342 -17,908 -
-
Tax Rate 83.15% 76.75% 971.11% - - - - -
Total Cost 201,772 113,336 185,251 150,565 155,245 76,670 63,801 23.26%
-
Net Worth 146,773 163,198 173,274 198,994 145,427 147,722 132,542 1.87%
Dividend
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 146,773 163,198 173,274 198,994 145,427 147,722 132,542 1.87%
NOSH 119,328 119,122 119,499 147,403 110,172 108,619 88,361 5.61%
Ratio Analysis
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.67% 0.56% -1.91% -12.89% -14.52% -10.53% -38.86% -
ROE 1.18% 0.55% -1.84% -8.51% -13.48% -4.97% -13.51% -
Per Share
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 170.24 95.68 152.12 90.48 123.04 63.86 52.00 24.04%
EPS 1.45 0.76 -2.68 -15.43 -17.80 -6.76 -20.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.37 1.45 1.35 1.32 1.36 1.50 -3.54%
Adjusted Per Share Value based on latest NOSH - 147,403
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 137.72 77.27 123.24 90.42 91.90 47.03 31.15 31.00%
EPS 1.17 0.61 -2.16 -11.48 -13.30 -4.98 -12.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9951 1.1064 1.1747 1.3491 0.9859 1.0015 0.8986 1.87%
Price Multiplier on Financial Quarter End Date
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/03/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.44 0.55 0.61 0.44 1.21 1.32 -
P/RPS 0.29 0.46 0.36 0.67 0.36 1.89 2.54 -32.58%
P/EPS 34.58 57.89 -20.63 -5.31 -2.47 -17.90 -6.51 -
EY 2.89 1.73 -4.85 -18.82 -40.45 -5.59 -15.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.38 0.45 0.33 0.89 0.88 -12.95%
Price Multiplier on Announcement Date
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/05/12 24/11/11 30/11/10 25/11/09 24/11/08 22/11/07 21/11/06 -
Price 0.43 0.61 0.55 0.61 0.48 1.09 1.34 -
P/RPS 0.25 0.64 0.36 0.67 0.39 1.71 2.58 -34.56%
P/EPS 29.74 80.26 -20.63 -5.31 -2.70 -16.12 -6.61 -
EY 3.36 1.25 -4.85 -18.82 -37.08 -6.20 -15.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.38 0.45 0.36 0.80 0.89 -15.59%

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