[ZECON] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 215.86%
YoY- 217.45%
View:
Show?
TTM Result
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 127,864 166,326 154,178 134,053 77,656 59,125 126,936 0.11%
PBT 609 6,887 7,371 3,153 1,086 17,842 12,506 -37.15%
Tax -4,698 -5,220 -617 1,307 298 -2,464 3,009 -
NP -4,089 1,667 6,754 4,460 1,384 15,378 15,515 -
-
NP to SH -3,445 1,633 6,712 1,892 596 15,302 15,585 -
-
Tax Rate 771.43% 75.79% 8.37% -41.45% -27.44% 13.81% -24.06% -
Total Cost 131,953 164,659 147,424 129,593 76,272 43,747 111,421 2.63%
-
Net Worth 144,158 69,166 123,991 157,470 153,999 152,765 141,254 0.31%
Dividend
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 144,158 69,166 123,991 157,470 153,999 152,765 141,254 0.31%
NOSH 119,139 69,166 84,347 109,354 108,450 104,634 88,283 4.71%
Ratio Analysis
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -3.20% 1.00% 4.38% 3.33% 1.78% 26.01% 12.22% -
ROE -2.39% 2.36% 5.41% 1.20% 0.39% 10.02% 11.03% -
Per Share
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 107.32 240.47 182.79 122.59 71.60 56.51 143.78 -4.39%
EPS -2.89 2.36 7.96 1.73 0.55 14.62 17.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 1.47 1.44 1.42 1.46 1.60 -4.20%
Adjusted Per Share Value based on latest NOSH - 109,354
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 86.36 112.33 104.13 90.54 52.45 39.93 85.73 0.11%
EPS -2.33 1.10 4.53 1.28 0.40 10.33 10.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9736 0.4671 0.8374 1.0635 1.0401 1.0318 0.954 0.31%
Price Multiplier on Financial Quarter End Date
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.47 0.54 0.56 0.46 0.84 1.21 1.41 -
P/RPS 0.44 0.22 0.31 0.38 1.17 2.14 0.98 -11.57%
P/EPS -16.25 22.87 7.04 26.59 152.85 8.27 7.99 -
EY -6.15 4.37 14.21 3.76 0.65 12.09 12.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.38 0.32 0.59 0.83 0.88 -11.75%
Price Multiplier on Announcement Date
30/09/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 26/11/12 25/05/11 25/05/10 26/05/09 26/05/08 24/05/07 09/06/06 -
Price 0.41 0.465 0.48 0.49 0.63 1.20 1.38 -
P/RPS 0.38 0.19 0.26 0.40 0.88 2.12 0.96 -13.27%
P/EPS -14.18 19.70 6.03 28.32 114.64 8.21 7.82 -
EY -7.05 5.08 16.58 3.53 0.87 12.19 12.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.33 0.34 0.44 0.82 0.86 -13.29%

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