[ZECON] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 601.98%
YoY- 131.5%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 42,287 55,505 26,534 10,793 27,505 67,493 81,061 -10.26%
PBT 19,373 17,889 10,140 23,450 958 4,806 4,761 26.32%
Tax -596 -2,112 -439 140 9,231 -1,814 -1,381 -13.05%
NP 18,777 15,777 9,701 23,590 10,189 2,992 3,380 33.04%
-
NP to SH 18,196 15,718 9,685 23,588 10,189 2,992 3,380 32.35%
-
Tax Rate 3.08% 11.81% 4.33% -0.60% -963.57% 37.74% 29.01% -
Total Cost 23,510 39,728 16,833 -12,797 17,316 64,501 77,681 -18.04%
-
Net Worth 168,794 159,541 109,190 88,352 154,646 85,173 80,111 13.21%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 168,794 159,541 109,190 88,352 154,646 85,173 80,111 13.21%
NOSH 112,529 110,028 109,190 88,352 88,369 72,798 45,006 16.48%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 44.40% 28.42% 36.56% 218.57% 37.04% 4.43% 4.17% -
ROE 10.78% 9.85% 8.87% 26.70% 6.59% 3.51% 4.22% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 37.58 50.45 24.30 12.22 31.13 92.71 180.11 -22.96%
EPS 16.17 14.28 8.63 26.70 11.53 4.11 7.51 13.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.45 1.00 1.00 1.75 1.17 1.78 -2.80%
Adjusted Per Share Value based on latest NOSH - 88,352
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.67 37.63 17.99 7.32 18.65 45.76 54.96 -10.26%
EPS 12.34 10.66 6.57 15.99 6.91 2.03 2.29 32.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1443 1.0816 0.7403 0.599 1.0484 0.5774 0.5431 13.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.63 0.48 1.04 1.49 1.39 1.88 4.06 -
P/RPS 1.68 0.95 4.28 12.20 4.47 2.03 2.25 -4.74%
P/EPS 3.90 3.36 11.73 5.58 12.06 45.74 54.06 -35.45%
EY 25.67 29.76 8.53 17.92 8.29 2.19 1.85 54.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.33 1.04 1.49 0.79 1.61 2.28 -24.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 24/02/09 19/02/08 28/02/07 23/02/06 21/02/05 25/02/04 -
Price 0.51 0.45 1.00 1.29 1.40 1.78 4.20 -
P/RPS 1.36 0.89 4.12 10.56 4.50 1.92 2.33 -8.57%
P/EPS 3.15 3.15 11.27 4.83 12.14 43.31 55.93 -38.06%
EY 31.71 31.75 8.87 20.70 8.24 2.31 1.79 61.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 1.00 1.29 0.80 1.52 2.36 -27.57%

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