[ZECON] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 140.77%
YoY- 156.94%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 133,001 122,127 178,626 139,406 130,896 62,820 61,966 14.88%
PBT 3,649 8,724 19,672 5,177 -5,239 20,601 -12,427 -
Tax -2,523 -3,924 -3,495 -2,300 2,437 -1,723 9,226 -
NP 1,126 4,800 16,177 2,877 -2,802 18,878 -3,201 -
-
NP to SH 1,373 4,892 15,727 2,610 -4,584 18,096 -3,242 -
-
Tax Rate 69.14% 44.98% 17.77% 44.43% - 8.36% - -
Total Cost 131,875 117,327 162,449 136,529 133,698 43,942 65,167 13.66%
-
Net Worth 146,773 163,629 173,244 198,994 143,382 147,660 132,490 1.87%
Dividend
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 146,773 163,629 173,244 198,994 143,382 147,660 132,490 1.87%
NOSH 119,328 119,437 119,479 147,403 108,622 108,574 88,327 5.61%
Ratio Analysis
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.85% 3.93% 9.06% 2.06% -2.14% 30.05% -5.17% -
ROE 0.94% 2.99% 9.08% 1.31% -3.20% 12.26% -2.45% -
Per Share
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 111.46 102.25 149.50 94.57 120.51 57.86 70.16 8.77%
EPS 1.15 4.10 13.16 1.77 -4.22 16.67 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.37 1.45 1.35 1.32 1.36 1.50 -3.54%
Adjusted Per Share Value based on latest NOSH - 147,403
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 89.83 82.48 120.64 94.15 88.41 42.43 41.85 14.88%
EPS 0.93 3.30 10.62 1.76 -3.10 12.22 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9913 1.1051 1.1701 1.344 0.9684 0.9973 0.8948 1.87%
Price Multiplier on Financial Quarter End Date
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/03/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.50 0.44 0.55 0.61 0.44 1.21 1.32 -
P/RPS 0.45 0.43 0.37 0.64 0.37 2.09 1.88 -22.87%
P/EPS 43.46 10.74 4.18 34.45 -10.43 7.26 -35.96 -
EY 2.30 9.31 23.93 2.90 -9.59 13.77 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.38 0.45 0.33 0.89 0.88 -12.95%
Price Multiplier on Announcement Date
31/03/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/05/12 24/11/11 30/11/10 25/11/09 24/11/08 22/11/07 21/11/06 -
Price 0.43 0.61 0.55 0.61 0.48 1.09 1.34 -
P/RPS 0.39 0.60 0.37 0.64 0.40 1.88 1.91 -25.07%
P/EPS 37.37 14.89 4.18 34.45 -11.37 6.54 -36.51 -
EY 2.68 6.71 23.93 2.90 -8.79 15.29 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.45 0.38 0.45 0.36 0.80 0.89 -15.59%

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