[ZECON] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 28.45%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 234,702 153,300 171,112 124,932 166,791 156,622 144,658 38.11%
PBT 104,793 -22,790 -31,040 -8,824 -12,610 -10,302 -17,038 -
Tax -9,851 -1,542 -3,078 -2,408 -5,026 -3,692 -2,420 155.16%
NP 94,942 -24,333 -34,118 -11,232 -17,636 -13,994 -19,458 -
-
NP to SH 31,308 -22,930 -32,264 -9,176 -12,824 -5,232 -10,262 -
-
Tax Rate 9.40% - - - - - - -
Total Cost 139,760 177,633 205,230 136,164 184,427 170,617 164,116 -10.16%
-
Net Worth 95,285 46,448 47,657 61,807 64,304 73,947 72,619 19.87%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 95,285 46,448 47,657 61,807 64,304 73,947 72,619 19.87%
NOSH 119,106 119,099 119,143 118,860 119,082 119,270 119,048 0.03%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 40.45% -15.87% -19.94% -8.99% -10.57% -8.94% -13.45% -
ROE 32.86% -49.37% -67.70% -14.85% -19.94% -7.08% -14.13% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 197.05 128.72 143.62 105.11 140.06 131.32 121.51 38.07%
EPS 26.29 -19.25 -27.08 -7.72 -10.77 -4.39 -8.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.39 0.40 0.52 0.54 0.62 0.61 19.83%
Adjusted Per Share Value based on latest NOSH - 118,860
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 158.61 103.60 115.63 84.43 112.71 105.84 97.76 38.11%
EPS 21.16 -15.50 -21.80 -6.20 -8.67 -3.54 -6.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6439 0.3139 0.3221 0.4177 0.4346 0.4997 0.4907 19.87%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.63 0.80 0.77 0.575 0.765 0.82 0.91 -
P/RPS 0.32 0.62 0.54 0.55 0.55 0.62 0.75 -43.35%
P/EPS 2.40 -4.16 -2.84 -7.45 -7.10 -18.69 -10.56 -
EY 41.72 -24.07 -35.17 -13.43 -14.08 -5.35 -9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 2.05 1.93 1.11 1.42 1.32 1.49 -34.51%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 25/02/16 30/11/15 25/08/15 20/05/15 13/02/15 -
Price 0.60 0.69 0.755 0.705 0.59 0.76 0.87 -
P/RPS 0.30 0.54 0.53 0.67 0.42 0.58 0.72 -44.24%
P/EPS 2.28 -3.58 -2.79 -9.13 -5.48 -17.33 -10.09 -
EY 43.81 -27.90 -35.87 -10.95 -18.25 -5.77 -9.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.77 1.89 1.36 1.09 1.23 1.43 -34.99%

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