[ZECON] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
27-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -69.09%
YoY- -86.88%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 62,820 61,966 176,933 177,878 150,050 57,124 29,842 13.20%
PBT 20,601 -12,427 17,238 1,770 11,333 -16,930 1,166 61.35%
Tax -1,723 9,226 -7,972 -598 -2,398 20,245 2,246 -
NP 18,878 -3,201 9,266 1,172 8,935 3,315 3,412 32.97%
-
NP to SH 18,096 -3,242 9,316 1,172 8,935 4,505 -588 -
-
Tax Rate 8.36% - 46.25% 33.79% 21.16% - -192.62% -
Total Cost 43,942 65,167 167,667 176,706 141,115 53,809 26,430 8.83%
-
Net Worth 147,660 132,490 138,697 81,790 256,686 69,560 57,120 17.14%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 147,660 132,490 138,697 81,790 256,686 69,560 57,120 17.14%
NOSH 108,574 88,327 88,342 72,380 256,686 44,590 42,000 17.14%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 30.05% -5.17% 5.24% 0.66% 5.95% 5.80% 11.43% -
ROE 12.26% -2.45% 6.72% 1.43% 3.48% 6.48% -1.03% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 57.86 70.16 200.28 245.75 58.46 128.11 71.05 -3.36%
EPS 16.67 -3.67 10.55 1.62 3.48 10.10 -1.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.50 1.57 1.13 1.00 1.56 1.36 0.00%
Adjusted Per Share Value based on latest NOSH - 72,380
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 42.43 41.85 119.50 120.14 101.34 38.58 20.15 13.20%
EPS 12.22 -2.19 6.29 0.79 6.03 3.04 -0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9973 0.8948 0.9367 0.5524 1.7336 0.4698 0.3858 17.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 1.21 1.32 1.33 1.85 2.82 3.04 2.25 -
P/RPS 2.09 1.88 0.66 0.75 4.82 2.37 3.17 -6.70%
P/EPS 7.26 -35.96 12.61 114.25 81.01 30.09 -160.71 -
EY 13.77 -2.78 7.93 0.88 1.23 3.32 -0.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.88 0.85 1.64 2.82 1.95 1.65 -9.77%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 22/11/07 21/11/06 30/11/05 - 11/11/03 05/11/02 28/11/01 -
Price 1.09 1.34 1.28 0.00 3.86 3.00 2.50 -
P/RPS 1.88 1.91 0.64 0.00 6.60 2.34 3.52 -9.92%
P/EPS 6.54 -36.51 12.14 0.00 110.89 29.69 -178.57 -
EY 15.29 -2.74 8.24 0.00 0.90 3.37 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.89 0.82 0.00 3.86 1.92 1.84 -12.95%

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