[ZECON] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 24.51%
YoY- 84.14%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 136,945 198,118 190,331 74,650 37,699 51,648 47,755 -1.11%
PBT 13,390 6,412 7,886 -16,554 5,115 7,014 2,476 -1.77%
Tax 3,073 -2,337 -2,356 20,973 1,931 -3,602 -2,476 -
NP 16,463 4,075 5,530 4,419 7,046 3,412 0 -100.00%
-
NP to SH 16,513 4,075 5,530 5,609 3,046 3,412 0 -100.00%
-
Tax Rate -22.95% 36.45% 29.88% - -37.75% 51.35% 100.00% -
Total Cost 120,482 194,043 184,801 70,231 30,653 48,236 47,755 -0.97%
-
Net Worth 154,646 85,173 45,006 44,545 41,992 36,274 47,435 -1.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 154,646 85,173 45,006 44,545 41,992 36,274 47,435 -1.24%
NOSH 88,369 72,798 45,006 44,545 41,992 25,366 25,366 -1.31%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 12.02% 2.06% 2.91% 5.92% 18.69% 6.61% 0.00% -
ROE 10.68% 4.78% 12.29% 12.59% 7.25% 9.41% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 154.97 272.15 422.90 167.58 89.78 203.61 188.26 0.20%
EPS 18.69 5.60 12.29 12.59 7.25 13.45 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.17 1.00 1.00 1.00 1.43 1.87 0.07%
Adjusted Per Share Value based on latest NOSH - 44,545
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 92.49 133.81 128.55 50.42 25.46 34.88 32.25 -1.11%
EPS 11.15 2.75 3.73 3.79 2.06 2.30 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0445 0.5753 0.304 0.3009 0.2836 0.245 0.3204 -1.24%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.39 1.88 4.06 2.90 2.58 2.99 0.00 -
P/RPS 0.90 0.69 0.96 1.73 2.87 1.47 0.00 -100.00%
P/EPS 7.44 33.59 33.04 23.03 35.57 22.23 0.00 -100.00%
EY 13.44 2.98 3.03 4.34 2.81 4.50 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.61 4.06 2.90 2.58 2.09 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 - 25/02/04 21/02/03 27/02/02 21/02/01 - -
Price 1.40 0.00 4.20 2.91 2.32 3.00 0.00 -
P/RPS 0.90 0.00 0.99 1.74 2.58 1.47 0.00 -100.00%
P/EPS 7.49 0.00 34.18 23.11 31.98 22.30 0.00 -100.00%
EY 13.35 0.00 2.93 4.33 3.13 4.48 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.00 4.20 2.91 2.32 2.10 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