[ZECON] YoY TTM 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- 220.41%
YoY- 866.16%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 176,933 177,878 150,050 57,124 29,842 70,030 13,976 -2.66%
PBT 17,238 1,770 11,333 -16,930 1,166 4,316 1,291 -2.71%
Tax -7,972 -598 -2,398 20,245 2,246 -2,951 -1,291 -1.91%
NP 9,266 1,172 8,935 3,315 3,412 1,365 0 -100.00%
-
NP to SH 9,316 1,172 8,935 4,505 -588 1,365 0 -100.00%
-
Tax Rate 46.25% 33.79% 21.16% - -192.62% 68.37% 100.00% -
Total Cost 167,667 176,706 141,115 53,809 26,430 68,665 13,976 -2.60%
-
Net Worth 138,697 81,790 256,686 69,560 57,120 25,366 47,435 -1.13%
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 47,435 -1.13%
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 5.24% 0.66% 5.95% 5.80% 11.43% 1.95% 0.00% -
ROE 6.72% 1.43% 3.48% 6.48% -1.03% 5.38% 0.00% -
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 200.28 245.75 58.46 128.11 71.05 276.07 55.10 -1.36%
EPS 10.55 1.62 3.48 10.10 -1.40 5.38 0.00 -100.00%
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 1.87 0.18%
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 119.50 120.14 101.34 38.58 20.15 47.30 9.44 -2.66%
EPS 6.29 0.79 6.03 3.04 -0.40 0.92 0.00 -100.00%
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 0.3204 -1.13%
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 0.66 0.75 4.82 2.37 3.17 1.38 0.00 -100.00%
P/EPS 12.61 114.25 81.01 30.09 -160.71 70.62 0.00 -100.00%
EY 7.93 0.88 1.23 3.32 -0.62 1.42 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 - 11/11/03 05/11/02 28/11/01 09/11/00 - -
Price 1.28 0.00 3.86 3.00 2.50 4.00 0.00 -
P/RPS 0.64 0.00 6.60 2.34 3.52 1.45 0.00 -100.00%
P/EPS 12.14 0.00 110.89 29.69 -178.57 74.33 0.00 -100.00%
EY 8.24 0.00 0.90 3.37 -0.56 1.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.00 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