[ZECON] YoY Quarter Result on 30-Sep-2002 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
05-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 194.44%
YoY- 227.03%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 66,809 42,092 36,259 23,528 3,890 10,623 13,976 -1.64%
PBT 17,221 1,117 1,143 -21,794 -1,447 608 1,291 -2.71%
Tax -6,216 -357 -386 22,338 1,447 -299 -530 -2.58%
NP 11,005 760 757 544 0 309 761 -2.80%
-
NP to SH 11,140 760 757 1,734 -1,365 309 761 -2.81%
-
Tax Rate 36.10% 31.96% 33.77% - - 49.18% 41.05% -
Total Cost 55,804 41,332 35,502 22,984 3,890 10,314 13,215 -1.51%
-
Net Worth 138,697 81,790 256,686 69,560 57,120 25,366 38,810 -1.34%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 138,697 81,790 256,686 69,560 57,120 25,366 38,810 -1.34%
NOSH 88,342 72,380 256,686 44,590 42,000 25,366 25,366 -1.31%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 16.47% 1.81% 2.09% 2.31% 0.00% 2.91% 5.45% -
ROE 8.03% 0.93% 0.29% 2.49% -2.39% 1.22% 1.96% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 75.62 58.15 14.13 52.77 9.26 41.88 55.10 -0.33%
EPS 12.61 1.05 1.06 1.22 -3.25 0.74 3.00 -1.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.13 1.00 1.56 1.36 1.00 1.53 -0.02%
Adjusted Per Share Value based on latest NOSH - 44,590
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 45.12 28.43 24.49 15.89 2.63 7.17 9.44 -1.64%
EPS 7.52 0.51 0.51 1.17 -0.92 0.21 0.51 -2.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9367 0.5524 1.7336 0.4698 0.3858 0.1713 0.2621 -1.34%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.33 1.85 2.82 3.04 2.25 3.80 0.00 -
P/RPS 1.76 3.18 19.96 5.76 24.29 9.07 0.00 -100.00%
P/EPS 10.55 176.19 956.22 78.17 -69.23 311.95 0.00 -100.00%
EY 9.48 0.57 0.10 1.28 -1.44 0.32 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.64 2.82 1.95 1.65 3.80 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 27/12/04 11/11/03 05/11/02 28/11/01 09/11/00 17/11/99 -
Price 1.28 1.88 3.86 3.00 2.50 4.00 0.00 -
P/RPS 1.69 3.23 27.33 5.69 26.99 9.55 0.00 -100.00%
P/EPS 10.15 179.05 1,308.86 77.15 -76.92 328.37 0.00 -100.00%
EY 9.85 0.56 0.08 1.30 -1.30 0.30 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.66 3.86 1.92 1.84 4.00 0.00 -100.00%

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