[ZECON] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 77.25%
YoY- 305.23%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 141,047 78,561 45,254 136,945 198,118 190,331 74,650 11.17%
PBT 1,528 7,291 10,065 13,390 6,412 7,886 -16,554 -
Tax 1,307 -2,302 135 3,073 -2,337 -2,356 20,973 -37.00%
NP 2,835 4,989 10,200 16,463 4,075 5,530 4,419 -7.12%
-
NP to SH 599 4,193 10,157 16,513 4,075 5,530 5,609 -31.09%
-
Tax Rate -85.54% 31.57% -1.34% -22.95% 36.45% 29.88% - -
Total Cost 138,212 73,572 35,054 120,482 194,043 184,801 70,231 11.93%
-
Net Worth 159,541 109,190 88,352 154,646 85,173 45,006 44,545 23.66%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 159,541 109,190 88,352 154,646 85,173 45,006 44,545 23.66%
NOSH 110,028 109,190 88,352 88,369 72,798 45,006 44,545 16.24%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 2.01% 6.35% 22.54% 12.02% 2.06% 2.91% 5.92% -
ROE 0.38% 3.84% 11.50% 10.68% 4.78% 12.29% 12.59% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 128.19 71.95 51.22 154.97 272.15 422.90 167.58 -4.36%
EPS 0.54 3.84 11.50 18.69 5.60 12.29 12.59 -40.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.00 1.00 1.75 1.17 1.00 1.00 6.38%
Adjusted Per Share Value based on latest NOSH - 88,369
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 95.26 53.06 30.56 92.49 133.81 128.55 50.42 11.17%
EPS 0.40 2.83 6.86 11.15 2.75 3.73 3.79 -31.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0775 0.7375 0.5967 1.0445 0.5753 0.304 0.3009 23.66%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.48 1.04 1.49 1.39 1.88 4.06 2.90 -
P/RPS 0.37 1.45 2.91 0.90 0.69 0.96 1.73 -22.64%
P/EPS 88.17 27.08 12.96 7.44 33.59 33.04 23.03 25.04%
EY 1.13 3.69 7.72 13.44 2.98 3.03 4.34 -20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.04 1.49 0.79 1.61 4.06 2.90 -30.36%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 19/02/08 28/02/07 23/02/06 - 25/02/04 21/02/03 -
Price 0.45 1.00 1.29 1.40 0.00 4.20 2.91 -
P/RPS 0.35 1.39 2.52 0.90 0.00 0.99 1.74 -23.43%
P/EPS 82.66 26.04 11.22 7.49 0.00 34.18 23.11 23.64%
EY 1.21 3.84 8.91 13.35 0.00 2.93 4.33 -19.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 1.00 1.29 0.80 0.00 4.20 2.91 -31.12%

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