[ZECON] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -891.92%
YoY- -540.91%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 656,314 507,514 358,764 291,356 207,446 171,112 144,658 26.18%
PBT 21,784 57,940 34,198 -18,968 5,438 -31,040 -17,038 -
Tax -7,040 -9,995 -41,104 -10,226 -716 -3,078 -2,420 17.85%
NP 14,744 47,945 -6,906 -29,194 4,722 -34,118 -19,458 -
-
NP to SH -7,576 39,744 -28,974 -25,088 5,690 -32,264 -10,262 -4.56%
-
Tax Rate 32.32% 17.25% 120.19% - 13.17% - - -
Total Cost 641,570 459,569 365,670 320,550 202,724 205,230 164,116 23.33%
-
Net Worth 252,207 259,413 229,279 247,620 98,857 47,657 72,619 21.10%
Dividend
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 252,207 259,413 229,279 247,620 98,857 47,657 72,619 21.10%
NOSH 144,118 144,118 131,016 131,016 119,106 119,143 119,048 2.98%
Ratio Analysis
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.25% 9.45% -1.92% -10.02% 2.28% -19.94% -13.45% -
ROE -3.00% 15.32% -12.64% -10.13% 5.76% -67.70% -14.13% -
Per Share
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 455.40 352.15 273.83 232.97 174.17 143.62 121.51 22.53%
EPS -5.26 27.58 -22.12 -20.06 4.78 -27.08 -8.62 -7.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.80 1.75 1.98 0.83 0.40 0.61 17.59%
Adjusted Per Share Value based on latest NOSH - 131,016
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 443.27 342.77 242.30 196.78 140.11 115.57 97.70 26.18%
EPS -5.12 26.84 -19.57 -16.94 3.84 -21.79 -6.93 -4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7034 1.752 1.5485 1.6724 0.6677 0.3219 0.4905 21.10%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.44 0.55 0.165 0.685 0.55 0.77 0.91 -
P/RPS 0.10 0.16 0.06 0.29 0.32 0.54 0.75 -26.64%
P/EPS -8.37 1.99 -0.75 -3.41 11.51 -2.84 -10.56 -3.51%
EY -11.95 50.14 -134.03 -29.29 8.69 -35.17 -9.47 3.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.31 0.09 0.35 0.66 1.93 1.49 -24.00%
Price Multiplier on Announcement Date
30/06/21 30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/08/21 28/08/20 28/02/19 27/02/18 28/02/17 25/02/16 13/02/15 -
Price 0.44 0.59 0.225 0.66 0.575 0.755 0.87 -
P/RPS 0.10 0.17 0.08 0.28 0.33 0.53 0.72 -26.18%
P/EPS -8.37 2.14 -1.02 -3.29 12.04 -2.79 -10.09 -2.83%
EY -11.95 46.74 -98.29 -30.39 8.31 -35.87 -9.91 2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.33 0.13 0.33 0.69 1.89 1.43 -23.52%

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