[ZECON] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -59.67%
YoY- -3540.28%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Revenue 252,869 180,018 213,484 154,394 120,891 145,116 163,317 6.94%
PBT 123,032 -19,611 -2,567 -27,221 2,479 6,164 17,443 34.99%
Tax -8,670 -5,355 -11,083 -4,978 -4,313 -5,356 -5,522 7.17%
NP 114,362 -24,966 -13,650 -32,199 -1,834 808 11,921 41.53%
-
NP to SH 50,285 -23,825 -16,189 -31,634 -869 687 8,978 30.30%
-
Tax Rate 7.05% - - - 173.98% 86.89% 31.66% -
Total Cost 138,507 204,984 227,134 186,593 122,725 144,308 151,396 -1.35%
-
Net Worth 98,857 47,635 72,706 98,801 146,486 163,777 174,977 -8.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Net Worth 98,857 47,635 72,706 98,801 146,486 163,777 174,977 -8.39%
NOSH 119,106 119,087 119,190 119,038 119,094 119,545 119,032 0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
NP Margin 45.23% -13.87% -6.39% -20.86% -1.52% 0.56% 7.30% -
ROE 50.87% -50.02% -22.27% -32.02% -0.59% 0.42% 5.13% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 212.31 151.16 179.11 129.70 101.51 121.39 137.20 6.93%
EPS 42.22 -20.01 -13.58 -26.57 -0.73 0.57 7.54 30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.40 0.61 0.83 1.23 1.37 1.47 -8.40%
Adjusted Per Share Value based on latest NOSH - 119,038
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
RPS 171.43 122.04 144.73 104.67 81.96 98.38 110.72 6.94%
EPS 34.09 -16.15 -10.98 -21.45 -0.59 0.47 6.09 30.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.3229 0.4929 0.6698 0.9931 1.1103 1.1863 -8.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 -
Price 0.55 0.77 0.91 0.775 0.42 0.465 0.53 -
P/RPS 0.26 0.51 0.51 0.60 0.41 0.38 0.39 -6.03%
P/EPS 1.30 -3.85 -6.70 -2.92 -57.56 80.92 7.03 -22.83%
EY 76.76 -25.98 -14.93 -34.29 -1.74 1.24 14.23 29.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.93 1.49 0.93 0.34 0.34 0.36 9.75%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/06/11 30/06/10 CAGR
Date 28/02/17 25/02/16 - 28/02/14 28/02/13 23/08/11 23/08/10 -
Price 0.575 0.755 0.00 0.765 0.37 0.61 0.51 -
P/RPS 0.27 0.50 0.00 0.59 0.36 0.50 0.37 -4.72%
P/EPS 1.36 -3.77 0.00 -2.88 -50.71 106.15 6.76 -21.83%
EY 73.42 -26.50 0.00 -34.74 -1.97 0.94 14.79 27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.89 0.00 0.92 0.30 0.45 0.35 10.99%

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