[ZECON] QoQ Annualized Quarter Result on 24-Mar-2004 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
24-Mar-2004 [#1]
Profit Trend
QoQ- -91.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 174,166 177,066 189,012 189,012 156,581 145,693 146,022 15.08%
PBT 2,141 978 656 656 6,612 4,166 3,964 -38.79%
Tax -697 -332 -300 -300 -2,225 -1,300 -1,178 -34.17%
NP 1,444 646 356 356 4,387 2,866 2,786 -40.77%
-
NP to SH 1,444 646 356 356 4,387 2,866 2,786 -40.77%
-
Tax Rate 32.55% 33.95% 45.73% 45.73% 33.65% 31.20% 29.72% -
Total Cost 172,722 176,420 188,656 188,656 152,194 142,826 143,236 16.08%
-
Net Worth 82,133 80,977 0 79,250 79,234 257,629 77,320 4.93%
Dividend
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 82,133 80,977 0 79,250 79,234 257,629 77,320 4.93%
NOSH 72,684 45,492 74,166 44,499 44,765 257,629 44,647 47.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.83% 0.36% 0.19% 0.19% 2.80% 1.97% 1.91% -
ROE 1.76% 0.80% 0.00% 0.45% 5.54% 1.11% 3.60% -
Per Share
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 239.62 389.22 254.85 424.75 349.78 56.55 327.06 -21.95%
EPS 1.99 1.42 0.48 0.80 6.12 4.01 6.24 -59.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.78 0.00 1.7809 1.77 1.00 1.7318 -28.84%
Adjusted Per Share Value based on latest NOSH - 44,499
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 117.70 119.66 127.73 127.73 105.81 98.46 98.68 15.08%
EPS 0.98 0.44 0.24 0.24 2.96 1.94 1.88 -40.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.555 0.5472 0.00 0.5356 0.5354 1.741 0.5225 4.92%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.85 3.30 4.00 4.12 4.06 2.82 2.76 -
P/RPS 0.77 0.85 1.57 0.97 1.16 4.99 0.84 -6.69%
P/EPS 93.12 232.39 833.33 515.00 41.43 253.44 44.23 80.99%
EY 1.07 0.43 0.12 0.19 2.41 0.39 2.26 -44.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.85 0.00 2.31 2.29 2.82 1.59 2.49%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 27/12/04 05/08/04 - 24/05/04 25/02/04 11/11/03 18/08/03 -
Price 1.88 3.66 0.00 3.60 4.20 3.86 2.81 -
P/RPS 0.78 0.94 0.00 0.85 1.20 6.83 0.86 -7.48%
P/EPS 94.63 257.75 0.00 450.00 42.86 346.90 45.03 80.73%
EY 1.06 0.39 0.00 0.22 2.33 0.29 2.22 -44.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.06 0.00 2.02 2.37 3.86 1.62 1.96%

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