[ZECON] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 16.98%
YoY- 117.64%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 507,514 179,382 145,678 103,723 85,556 72,329 67,440 36.40%
PBT 57,940 17,099 -9,484 2,719 -15,520 -8,519 -10,422 -
Tax -9,995 -20,552 -5,113 -358 -1,539 -1,210 -524 57.38%
NP 47,945 -3,453 -14,597 2,361 -17,059 -9,729 -10,946 -
-
NP to SH 39,744 -14,487 -12,544 2,845 -16,132 -5,131 -8,879 -
-
Tax Rate 17.25% 120.19% - 13.17% - - - -
Total Cost 459,569 182,835 160,275 101,362 102,615 82,058 78,386 31.26%
-
Net Worth 259,413 229,279 247,620 98,857 47,657 72,619 98,920 15.98%
Dividend
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 259,413 229,279 247,620 98,857 47,657 72,619 98,920 15.98%
NOSH 144,118 131,016 131,016 119,106 119,143 119,048 119,181 2.96%
Ratio Analysis
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.45% -1.92% -10.02% 2.28% -19.94% -13.45% -16.23% -
ROE 15.32% -6.32% -5.07% 2.88% -33.85% -7.07% -8.98% -
Per Share
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 352.15 136.92 116.49 87.08 71.81 60.76 56.59 32.47%
EPS 27.58 -11.06 -10.03 2.39 -13.54 -4.31 -7.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.98 0.83 0.40 0.61 0.83 12.64%
Adjusted Per Share Value based on latest NOSH - 119,106
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 343.01 121.24 98.46 70.10 57.82 48.88 45.58 36.40%
EPS 26.86 -9.79 -8.48 1.92 -10.90 -3.47 -6.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7533 1.5496 1.6736 0.6681 0.3221 0.4908 0.6686 15.98%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.165 0.685 0.55 0.77 0.91 0.775 -
P/RPS 0.16 0.12 0.59 0.63 1.07 1.50 1.37 -28.12%
P/EPS 1.99 -1.49 -6.83 23.03 -5.69 -21.11 -10.40 -
EY 50.14 -67.01 -14.64 4.34 -17.58 -4.74 -9.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.09 0.35 0.66 1.93 1.49 0.93 -15.54%
Price Multiplier on Announcement Date
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 28/02/19 27/02/18 28/02/17 25/02/16 13/02/15 28/02/14 -
Price 0.59 0.225 0.66 0.575 0.755 0.87 0.765 -
P/RPS 0.17 0.16 0.57 0.66 1.05 1.43 1.35 -27.29%
P/EPS 2.14 -2.03 -6.58 24.07 -5.58 -20.19 -10.27 -
EY 46.74 -49.14 -15.20 4.15 -17.93 -4.95 -9.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.13 0.33 0.69 1.89 1.43 0.92 -14.58%

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