[ZECON] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 42.24%
YoY- 82.6%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 89,820 69,680 633,091 749,814 656,314 1,059,324 477,691 -67.27%
PBT 27,234 39,388 31,795 35,406 21,784 39,040 -4,413 -
Tax -256 -4 -12,933 -13,021 -7,040 -14,116 -7,015 -89.06%
NP 26,978 39,384 18,862 22,385 14,744 24,924 -11,428 -
-
NP to SH -3,618 10,276 -19,302 -4,376 -7,576 -21,644 -18,132 -65.95%
-
Tax Rate 0.94% 0.01% 40.68% 36.78% 32.32% 36.16% - -
Total Cost 62,842 30,296 614,229 727,429 641,570 1,034,400 489,120 -74.63%
-
Net Worth 231,411 235,820 233,710 253,679 252,207 250,766 249,324 -4.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 231,411 235,820 233,710 253,679 252,207 250,766 249,324 -4.86%
NOSH 147,403 147,403 146,703 144,188 144,118 144,118 144,118 1.51%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.04% 56.52% 2.98% 2.99% 2.25% 2.35% -2.39% -
ROE -1.56% 4.36% -8.26% -1.73% -3.00% -8.63% -7.27% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.94 47.28 438.84 520.21 455.40 735.04 331.46 -67.76%
EPS -2.46 6.96 -13.38 -3.04 -5.26 -15.00 -12.58 -66.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.60 1.62 1.76 1.75 1.74 1.73 -6.28%
Adjusted Per Share Value based on latest NOSH - 144,188
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 60.70 47.09 427.83 506.71 443.52 715.86 322.81 -67.27%
EPS -2.44 6.94 -13.04 -2.96 -5.12 -14.63 -12.25 -65.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5638 1.5936 1.5794 1.7143 1.7044 1.6946 1.6849 -4.86%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.40 0.385 0.405 0.45 0.44 0.495 0.52 -
P/RPS 0.66 0.81 0.09 0.09 0.10 0.07 0.16 157.87%
P/EPS -16.30 5.52 -3.03 -14.82 -8.37 -3.30 -4.13 150.37%
EY -6.14 18.11 -33.04 -6.75 -11.95 -30.34 -24.19 -60.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.26 0.25 0.28 0.30 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 25/05/21 25/02/21 -
Price 0.385 0.395 0.40 0.46 0.44 0.00 0.475 -
P/RPS 0.63 0.84 0.09 0.09 0.10 0.00 0.14 173.31%
P/EPS -15.68 5.67 -2.99 -15.15 -8.37 0.00 -3.78 158.84%
EY -6.38 17.65 -33.45 -6.60 -11.95 0.00 -26.49 -61.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.25 0.25 0.26 0.25 0.00 0.27 -5.01%

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