[ZECON] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 106.87%
YoY- -75.83%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 133,001 172,985 142,314 157,173 78,561 45,254 136,945 -0.48%
PBT 3,649 6,968 6,476 1,343 7,291 10,065 13,390 -19.47%
Tax -2,523 -5,241 -596 -332 -3,066 135 3,005 -
NP 1,126 1,727 5,880 1,011 4,225 10,200 16,395 -35.99%
-
NP to SH 1,259 1,829 5,501 1,010 4,178 10,157 16,513 -34.86%
-
Tax Rate 69.14% 75.22% 9.20% 24.72% 42.05% -1.34% -22.44% -
Total Cost 131,875 171,258 136,434 156,162 74,336 35,054 120,550 1.50%
-
Net Worth 148,466 166,272 168,742 157,390 157,106 124,561 140,300 0.94%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 148,466 166,272 168,742 157,390 157,106 124,561 140,300 0.94%
NOSH 118,773 118,766 112,494 108,545 109,101 88,341 85,030 5.72%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.85% 1.00% 4.13% 0.64% 5.38% 22.54% 11.97% -
ROE 0.85% 1.10% 3.26% 0.64% 2.66% 8.15% 11.77% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 111.98 145.65 126.51 144.80 72.01 51.23 161.05 -5.87%
EPS 1.06 1.54 4.89 0.92 3.72 11.50 19.42 -38.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.40 1.50 1.45 1.44 1.41 1.65 -4.51%
Adjusted Per Share Value based on latest NOSH - 110,028
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 90.23 117.35 96.55 106.63 53.30 30.70 92.90 -0.48%
EPS 0.85 1.24 3.73 0.69 2.83 6.89 11.20 -34.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0072 1.128 1.1448 1.0678 1.0658 0.845 0.9518 0.94%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.59 0.48 0.63 0.48 1.04 1.49 1.39 -
P/RPS 0.53 0.33 0.50 0.33 1.44 2.91 0.86 -7.74%
P/EPS 55.66 31.17 12.88 51.59 27.16 12.96 7.16 40.72%
EY 1.80 3.21 7.76 1.94 3.68 7.72 13.97 -28.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.34 0.42 0.33 0.72 1.06 0.84 -9.22%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 28/02/11 25/02/10 24/02/09 19/02/08 28/02/07 23/02/06 -
Price 0.56 0.55 0.51 0.45 1.00 1.29 1.40 -
P/RPS 0.50 0.38 0.40 0.31 1.39 2.52 0.87 -8.81%
P/EPS 52.83 35.71 10.43 48.36 26.11 11.22 7.21 39.34%
EY 1.89 2.80 9.59 2.07 3.83 8.91 13.87 -28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.34 0.31 0.69 0.91 0.85 -10.05%

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