[ZECON] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 39.55%
YoY- 311.06%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 507,081 519,000 258,957 252,869 180,018 213,484 154,394 20.07%
PBT 58,115 -517 42,752 123,032 -19,611 -2,567 -27,221 -
Tax -9,995 39,714 -12,030 -8,670 -5,355 -11,083 -4,978 11.31%
NP 48,120 39,197 30,722 114,362 -24,966 -13,650 -32,199 -
-
NP to SH 39,744 10,778 -1,372 50,285 -23,825 -16,189 -31,634 -
-
Tax Rate 17.20% - 28.14% 7.05% - - - -
Total Cost 458,961 479,803 228,235 138,507 204,984 227,134 186,593 14.84%
-
Net Worth 259,413 229,279 247,620 98,857 47,635 72,706 98,801 16.00%
Dividend
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 259,413 229,279 247,620 98,857 47,635 72,706 98,801 16.00%
NOSH 144,118 131,016 131,016 119,106 119,087 119,190 119,038 2.98%
Ratio Analysis
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.49% 7.55% 11.86% 45.23% -13.87% -6.39% -20.86% -
ROE 15.32% 4.70% -0.55% 50.87% -50.02% -22.27% -32.02% -
Per Share
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 351.85 396.13 207.06 212.31 151.16 179.11 129.70 16.59%
EPS 27.58 8.23 -1.10 42.22 -20.01 -13.58 -26.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.75 1.98 0.83 0.40 0.61 0.83 12.64%
Adjusted Per Share Value based on latest NOSH - 119,106
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 342.48 350.53 174.90 170.78 121.58 144.18 104.28 20.07%
EPS 26.84 7.28 -0.93 33.96 -16.09 -10.93 -21.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.752 1.5485 1.6724 0.6677 0.3217 0.491 0.6673 16.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.55 0.165 0.685 0.55 0.77 0.91 0.775 -
P/RPS 0.16 0.04 0.33 0.26 0.51 0.51 0.60 -18.39%
P/EPS 1.99 2.01 -62.44 1.30 -3.85 -6.70 -2.92 -
EY 50.14 49.86 -1.60 76.76 -25.98 -14.93 -34.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.09 0.35 0.66 1.93 1.49 0.93 -15.54%
Price Multiplier on Announcement Date
30/06/20 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/08/20 28/02/19 27/02/18 28/02/17 25/02/16 - 28/02/14 -
Price 0.59 0.225 0.66 0.575 0.755 0.00 0.765 -
P/RPS 0.17 0.06 0.32 0.27 0.50 0.00 0.59 -17.41%
P/EPS 2.14 2.74 -60.16 1.36 -3.77 0.00 -2.88 -
EY 46.74 36.56 -1.66 73.42 -26.50 0.00 -34.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.13 0.33 0.69 1.89 0.00 0.92 -14.58%

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