[ZECON] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.86%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 163,317 123,433 107,603 69,044 114,632 152,216 216,847 -4.61%
PBT 17,443 2,545 1 21,939 9,463 1,134 5,414 21.51%
Tax -5,522 -520 -444 -1,718 3,010 -2,113 -1,622 22.64%
NP 11,921 2,025 -443 20,221 12,473 -979 3,792 21.02%
-
NP to SH 8,978 1,084 -469 19,412 12,597 -1,064 3,792 15.44%
-
Tax Rate 31.66% 20.43% 44,400.00% 7.83% -31.81% 186.33% 29.96% -
Total Cost 151,396 121,408 108,046 48,823 102,159 153,195 213,055 -5.53%
-
Net Worth 174,977 157,877 156,125 156,881 136,860 136,735 45,882 24.98%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 174,977 157,877 156,125 156,881 136,860 136,735 45,882 24.98%
NOSH 119,032 111,181 110,727 108,194 88,297 94,300 45,882 17.21%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 7.30% 1.64% -0.41% 29.29% 10.88% -0.64% 1.75% -
ROE 5.13% 0.69% -0.30% 12.37% 9.20% -0.78% 8.26% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 137.20 111.02 97.18 63.81 129.83 161.42 472.62 -18.62%
EPS 7.54 0.97 -0.42 17.94 14.27 -1.13 8.26 -1.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.42 1.41 1.45 1.55 1.45 1.00 6.62%
Adjusted Per Share Value based on latest NOSH - 108,194
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 110.72 83.68 72.95 46.81 77.71 103.19 147.01 -4.61%
EPS 6.09 0.73 -0.32 13.16 8.54 -0.72 2.57 15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1863 1.0703 1.0585 1.0636 0.9278 0.927 0.3111 24.97%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.53 0.52 0.52 1.23 1.34 1.42 3.30 -
P/RPS 0.39 0.47 0.54 1.93 1.03 0.88 0.70 -9.28%
P/EPS 7.03 53.33 -122.77 6.86 9.39 -125.85 39.93 -25.12%
EY 14.23 1.87 -0.81 14.59 10.65 -0.79 2.50 33.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.37 0.85 0.86 0.98 3.30 -30.86%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 13/08/09 11/08/08 29/08/07 28/08/06 24/08/05 - -
Price 0.51 0.59 0.49 1.37 1.35 1.39 0.00 -
P/RPS 0.37 0.53 0.50 2.15 1.04 0.86 0.00 -
P/EPS 6.76 60.51 -115.69 7.64 9.46 -123.19 0.00 -
EY 14.79 1.65 -0.86 13.10 10.57 -0.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.35 0.94 0.87 0.96 0.00 -

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