[ZECON] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -1984.27%
YoY- -7231.73%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 207,446 171,112 144,658 134,880 72,221 97,340 153,078 4.77%
PBT 5,438 -31,040 -17,038 -20,844 106 512 2,108 15.67%
Tax -716 -3,078 -2,420 -1,048 -767 -2,858 -2,628 -18.10%
NP 4,722 -34,118 -19,458 -21,892 -661 -2,346 -520 -
-
NP to SH 5,690 -32,264 -10,262 -17,758 249 -2,464 -192 -
-
Tax Rate 13.17% - - - 723.58% 558.20% 124.67% -
Total Cost 202,724 205,230 164,116 156,772 72,882 99,686 153,598 4.35%
-
Net Worth 98,857 47,657 72,619 98,920 106,902 163,867 176,400 -8.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 98,857 47,657 72,619 98,920 106,902 163,867 176,400 -8.51%
NOSH 119,106 119,143 119,048 119,181 118,780 119,611 120,000 -0.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 2.28% -19.94% -13.45% -16.23% -0.92% -2.41% -0.34% -
ROE 5.76% -67.70% -14.13% -17.95% 0.23% -1.50% -0.11% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 174.17 143.62 121.51 113.17 60.80 81.38 127.56 4.90%
EPS 4.78 -27.08 -8.62 -14.90 0.21 -2.06 -0.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.40 0.61 0.83 0.90 1.37 1.47 -8.40%
Adjusted Per Share Value based on latest NOSH - 119,038
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 140.64 116.01 98.07 91.44 48.96 65.99 103.78 4.77%
EPS 3.86 -21.87 -6.96 -12.04 0.17 -1.67 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.3231 0.4923 0.6706 0.7247 1.1109 1.1959 -8.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 -
Price 0.55 0.77 0.91 0.775 0.42 0.465 0.53 -
P/RPS 0.32 0.54 0.75 0.68 0.69 0.57 0.42 -4.09%
P/EPS 11.51 -2.84 -10.56 -5.20 200.35 -22.57 -331.25 -
EY 8.69 -35.17 -9.47 -19.23 0.50 -4.43 -0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.93 1.49 0.93 0.47 0.34 0.36 9.75%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 28/02/17 25/02/16 13/02/15 28/02/14 28/02/13 23/08/11 23/08/10 -
Price 0.575 0.755 0.87 0.765 0.37 0.61 0.51 -
P/RPS 0.33 0.53 0.72 0.68 0.61 0.75 0.40 -2.91%
P/EPS 12.04 -2.79 -10.09 -5.13 176.50 -29.61 -318.75 -
EY 8.31 -35.87 -9.91 -19.48 0.57 -3.38 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.89 1.43 0.92 0.41 0.45 0.35 10.99%

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