[ZECON] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 74.78%
YoY- -169.02%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 180,018 213,484 154,394 120,891 145,116 163,317 123,433 5.97%
PBT -19,611 -2,567 -27,221 2,479 6,164 17,443 2,545 -
Tax -5,355 -11,083 -4,978 -4,313 -5,356 -5,522 -520 43.10%
NP -24,966 -13,650 -32,199 -1,834 808 11,921 2,025 -
-
NP to SH -23,825 -16,189 -31,634 -869 687 8,978 1,084 -
-
Tax Rate - - - 173.98% 86.89% 31.66% 20.43% -
Total Cost 204,984 227,134 186,593 122,725 144,308 151,396 121,408 8.38%
-
Net Worth 47,635 72,706 98,801 146,486 163,777 174,977 157,877 -16.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 47,635 72,706 98,801 146,486 163,777 174,977 157,877 -16.81%
NOSH 119,087 119,190 119,038 119,094 119,545 119,032 111,181 1.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin -13.87% -6.39% -20.86% -1.52% 0.56% 7.30% 1.64% -
ROE -50.02% -22.27% -32.02% -0.59% 0.42% 5.13% 0.69% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 151.16 179.11 129.70 101.51 121.39 137.20 111.02 4.85%
EPS -20.01 -13.58 -26.57 -0.73 0.57 7.54 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.61 0.83 1.23 1.37 1.47 1.42 -17.69%
Adjusted Per Share Value based on latest NOSH - 119,094
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 122.04 144.73 104.67 81.96 98.38 110.72 83.68 5.97%
EPS -16.15 -10.98 -21.45 -0.59 0.47 6.09 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3229 0.4929 0.6698 0.9931 1.1103 1.1863 1.0703 -16.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 -
Price 0.77 0.91 0.775 0.42 0.465 0.53 0.52 -
P/RPS 0.51 0.51 0.60 0.41 0.38 0.39 0.47 1.26%
P/EPS -3.85 -6.70 -2.92 -57.56 80.92 7.03 53.33 -
EY -25.98 -14.93 -34.29 -1.74 1.24 14.23 1.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.49 0.93 0.34 0.34 0.36 0.37 28.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/02/16 - 28/02/14 28/02/13 23/08/11 23/08/10 13/08/09 -
Price 0.755 0.00 0.765 0.37 0.61 0.51 0.59 -
P/RPS 0.50 0.00 0.59 0.36 0.50 0.37 0.53 -0.89%
P/EPS -3.77 0.00 -2.88 -50.71 106.15 6.76 60.51 -
EY -26.50 0.00 -34.74 -1.97 0.94 14.79 1.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 0.00 0.92 0.30 0.45 0.35 0.42 26.00%

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