[ZECON] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 262.92%
YoY- -76.81%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 44,108 20,318 42,631 88,533 73,011 10,342 10,555 26.90%
PBT 3,158 -8,716 -4,789 489 1,982 -2,968 -1,270 -
Tax -2,622 -5 -10 -166 -589 2,968 1,270 -
NP 536 -8,721 -4,799 323 1,393 0 0 -
-
NP to SH 508 -8,732 -4,816 323 1,393 -2,910 -1,270 -
-
Tax Rate 83.03% - - 33.95% 29.72% - - -
Total Cost 43,572 29,039 47,430 88,210 71,618 10,342 10,555 26.64%
-
Net Worth 156,723 136,989 116,386 80,977 77,320 66,526 58,874 17.71%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 156,723 136,989 116,386 80,977 77,320 66,526 58,874 17.71%
NOSH 108,085 88,380 80,266 45,492 44,647 42,920 42,052 17.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.22% -42.92% -11.26% 0.36% 1.91% 0.00% 0.00% -
ROE 0.32% -6.37% -4.14% 0.40% 1.80% -4.37% -2.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 40.81 22.99 53.11 194.61 163.53 24.10 25.10 8.43%
EPS 0.47 -9.88 -5.89 0.71 3.12 -6.78 -3.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.55 1.45 1.78 1.7318 1.55 1.40 0.58%
Adjusted Per Share Value based on latest NOSH - 45,882
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 29.90 13.77 28.90 60.02 49.50 7.01 7.16 26.88%
EPS 0.34 -5.92 -3.27 0.22 0.94 -1.97 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0625 0.9287 0.789 0.549 0.5242 0.451 0.3991 17.71%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.23 1.34 1.42 3.30 2.76 3.82 2.76 -
P/RPS 3.01 5.83 2.67 1.70 1.69 15.85 11.00 -19.41%
P/EPS 248.03 -13.56 -23.67 464.79 88.46 -56.34 -91.39 -
EY 0.40 -7.37 -4.23 0.22 1.13 -1.77 -1.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.98 1.85 1.59 2.46 1.97 -13.06%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 24/08/05 05/08/04 18/08/03 21/08/02 23/08/01 -
Price 1.37 1.35 1.39 3.66 2.81 3.68 2.75 -
P/RPS 3.36 5.87 2.62 1.88 1.72 15.27 10.96 -17.87%
P/EPS 276.26 -13.66 -23.17 515.49 90.06 -54.28 -91.06 -
EY 0.36 -7.32 -4.32 0.19 1.11 -1.84 -1.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.87 0.96 2.06 1.62 2.37 1.96 -11.52%

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