[ZECON] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -350.91%
YoY- -170.42%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 174,048 203,715 156,357 127,864 166,326 154,178 134,053 4.09%
PBT -8,614 -9,699 -14,314 609 6,887 7,371 3,153 -
Tax -5,110 -10,715 -5,210 -4,698 -5,220 -617 1,307 -
NP -13,724 -20,414 -19,524 -4,089 1,667 6,754 4,460 -
-
NP to SH -12,049 -22,793 -19,812 -3,445 1,633 6,712 1,892 -
-
Tax Rate - - - 771.43% 75.79% 8.37% -41.45% -
Total Cost 187,772 224,129 175,881 131,953 164,659 147,424 129,593 5.86%
-
Net Worth 61,807 73,751 106,499 144,158 69,166 123,991 157,470 -13.39%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 61,807 73,751 106,499 144,158 69,166 123,991 157,470 -13.39%
NOSH 118,860 118,953 118,333 119,139 69,166 84,347 109,354 1.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin -7.89% -10.02% -12.49% -3.20% 1.00% 4.38% 3.33% -
ROE -19.49% -30.91% -18.60% -2.39% 2.36% 5.41% 1.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 146.43 171.26 132.13 107.32 240.47 182.79 122.59 2.76%
EPS -10.14 -19.16 -16.74 -2.89 2.36 7.96 1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.62 0.90 1.21 1.00 1.47 1.44 -14.49%
Adjusted Per Share Value based on latest NOSH - 119,139
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 117.55 137.59 105.60 86.36 112.33 104.13 90.54 4.09%
EPS -8.14 -15.39 -13.38 -2.33 1.10 4.53 1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4174 0.4981 0.7193 0.9736 0.4671 0.8374 1.0635 -13.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 31/03/11 31/03/10 31/03/09 -
Price 0.575 1.07 0.745 0.47 0.54 0.56 0.46 -
P/RPS 0.39 0.62 0.56 0.44 0.22 0.31 0.38 0.40%
P/EPS -5.67 -5.58 -4.45 -16.25 22.87 7.04 26.59 -
EY -17.63 -17.91 -22.47 -6.15 4.37 14.21 3.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.73 0.83 0.39 0.54 0.38 0.32 21.07%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 31/03/11 31/03/10 31/03/09 CAGR
Date 30/11/15 - 29/11/13 26/11/12 25/05/11 25/05/10 26/05/09 -
Price 0.705 0.00 0.77 0.41 0.465 0.48 0.49 -
P/RPS 0.48 0.00 0.58 0.38 0.19 0.26 0.40 2.84%
P/EPS -6.95 0.00 -4.60 -14.18 19.70 6.03 28.32 -
EY -14.38 0.00 -21.74 -7.05 5.08 16.58 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 0.00 0.86 0.34 0.47 0.33 0.34 23.75%

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