[ZECON] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 155.11%
YoY- 128.41%
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 132,397 100,296 152,354 85,481 136,339 100,027 101,668 4.91%
PBT 5,248 273 6,080 2,061 299 -12,897 -16,546 -
Tax -5,847 -2,275 -5,055 -1,582 -2,899 0 1,780 -
NP -599 -2,002 1,025 479 -2,600 -12,897 -14,766 -44.15%
-
NP to SH -6,538 -811 1,294 679 -2,390 -12,695 -14,708 -13.70%
-
Tax Rate 111.41% 833.33% 83.14% 76.76% 969.57% - - -
Total Cost 132,996 102,298 151,329 85,002 138,939 112,924 116,434 2.44%
-
Net Worth 0 142,671 146,773 163,198 173,275 198,994 145,427 -
Dividend
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 142,671 146,773 163,198 173,275 198,994 145,427 -
NOSH 119,089 118,893 119,328 119,122 119,500 147,403 110,172 1.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -0.45% -2.00% 0.67% 0.56% -1.91% -12.89% -14.52% -
ROE 0.00% -0.57% 0.88% 0.42% -1.38% -6.38% -10.11% -
Per Share
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 111.17 84.36 127.68 71.76 114.09 67.86 92.28 3.44%
EPS -5.49 -0.68 1.09 0.57 -2.01 -11.57 -13.35 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.20 1.23 1.37 1.45 1.35 1.32 -
Adjusted Per Share Value based on latest NOSH - 119,437
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.76 68.00 103.29 57.95 92.43 67.81 68.93 4.91%
EPS -4.43 -0.55 0.88 0.46 -1.62 -8.61 -9.97 -13.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.9672 0.9951 1.1064 1.1747 1.3491 0.9859 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 31/03/14 29/03/13 30/03/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.755 0.46 0.50 0.44 0.55 0.61 0.44 -
P/RPS 0.68 0.55 0.39 0.61 0.48 0.90 0.48 6.53%
P/EPS -13.75 -67.44 46.11 77.19 -27.50 -7.08 -3.30 29.61%
EY -7.27 -1.48 2.17 1.30 -3.64 -14.12 -30.34 -22.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.38 0.41 0.32 0.38 0.45 0.33 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date - 27/05/13 30/05/12 24/11/11 30/11/10 25/11/09 24/11/08 -
Price 0.00 0.525 0.43 0.61 0.55 0.61 0.48 -
P/RPS 0.00 0.62 0.34 0.85 0.48 0.90 0.52 -
P/EPS 0.00 -76.97 39.65 107.02 -27.50 -7.08 -3.60 -
EY 0.00 -1.30 2.52 0.93 -3.64 -14.12 -27.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.35 0.45 0.38 0.45 0.36 -

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