[ZECON] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 301.22%
YoY- 15.77%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 58,879 47,520 36,646 42,287 55,505 26,534 10,793 29.81%
PBT -16,965 1,588 6,663 19,373 17,889 10,140 23,450 -
Tax -2,946 -941 -2,342 -596 -2,112 -439 140 -
NP -19,911 647 4,321 18,777 15,777 9,701 23,590 -
-
NP to SH -21,695 580 4,213 18,196 15,718 9,685 23,588 -
-
Tax Rate - 59.26% 35.15% 3.08% 11.81% 4.33% -0.60% -
Total Cost 78,790 46,873 32,325 23,510 39,728 16,833 -12,797 -
-
Net Worth 107,218 147,959 166,615 168,794 159,541 109,190 88,352 3.02%
Dividend
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 107,218 147,959 166,615 168,794 159,541 109,190 88,352 3.02%
NOSH 119,131 118,367 119,011 112,529 110,028 109,190 88,352 4.70%
Ratio Analysis
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -33.82% 1.36% 11.79% 44.40% 28.42% 36.56% 218.57% -
ROE -20.23% 0.39% 2.53% 10.78% 9.85% 8.87% 26.70% -
Per Share
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 49.42 40.15 30.79 37.58 50.45 24.30 12.22 23.97%
EPS -18.21 0.49 3.54 16.17 14.28 8.63 26.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 1.25 1.40 1.50 1.45 1.00 1.00 -1.60%
Adjusted Per Share Value based on latest NOSH - 112,529
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 39.92 32.22 24.84 28.67 37.63 17.99 7.32 29.81%
EPS -14.71 0.39 2.86 12.34 10.66 6.57 15.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7269 1.0031 1.1296 1.1443 1.0816 0.7403 0.599 3.02%
Price Multiplier on Financial Quarter End Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/06/13 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.535 0.59 0.48 0.63 0.48 1.04 1.49 -
P/RPS 1.08 1.47 1.56 1.68 0.95 4.28 12.20 -31.12%
P/EPS -2.94 120.41 13.56 3.90 3.36 11.73 5.58 -
EY -34.04 0.83 7.38 25.67 29.76 8.53 17.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.34 0.42 0.33 1.04 1.49 -13.28%
Price Multiplier on Announcement Date
30/06/13 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/08/13 27/02/12 28/02/11 25/02/10 24/02/09 19/02/08 28/02/07 -
Price 0.735 0.56 0.55 0.51 0.45 1.00 1.29 -
P/RPS 1.49 1.39 1.79 1.36 0.89 4.12 10.56 -26.00%
P/EPS -4.04 114.29 15.54 3.15 3.15 11.27 4.83 -
EY -24.78 0.88 6.44 31.71 31.75 8.87 20.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.45 0.39 0.34 0.31 1.00 1.29 -6.73%

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