[ZECON] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
21-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 186.15%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 145,920 85,262 93,268 167,063 174,166 177,066 189,012 -15.83%
PBT 8,274 -9,578 -11,972 7,429 2,141 978 656 441.00%
Tax 0 -20 252 -3,297 -697 -332 -300 -
NP 8,274 -9,598 -11,720 4,132 1,444 646 356 712.85%
-
NP to SH 8,432 -9,632 -11,720 4,132 1,444 646 356 723.16%
-
Tax Rate 0.00% - - 44.38% 32.55% 33.95% 45.73% -
Total Cost 137,645 94,860 104,988 162,931 172,722 176,420 188,656 -18.93%
-
Net Worth 131,854 116,386 107,677 85,833 82,133 80,977 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 131,854 116,386 107,677 85,833 82,133 80,977 0 -
NOSH 83,984 80,266 73,250 72,739 72,684 45,492 74,166 8.63%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.67% -11.26% -12.57% 2.47% 0.83% 0.36% 0.19% -
ROE 6.39% -8.28% -10.88% 4.81% 1.76% 0.80% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 173.75 106.22 127.33 229.67 239.62 389.22 254.85 -22.51%
EPS 10.04 -11.78 -16.00 5.69 1.99 1.42 0.48 657.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.45 1.47 1.18 1.13 1.78 0.00 -
Adjusted Per Share Value based on latest NOSH - 72,798
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 98.61 57.62 63.03 112.90 117.70 119.66 127.73 -15.83%
EPS 5.70 -6.51 -7.92 2.79 0.98 0.44 0.24 724.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.891 0.7865 0.7277 0.58 0.555 0.5472 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.33 1.42 1.68 1.88 1.85 3.30 4.00 -
P/RPS 0.77 1.34 1.32 0.82 0.77 0.85 1.57 -37.78%
P/EPS 13.25 -11.83 -10.50 33.10 93.12 232.39 833.33 -93.66%
EY 7.55 -8.45 -9.52 3.02 1.07 0.43 0.12 1477.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.98 1.14 1.59 1.64 1.85 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 24/08/05 15/06/05 21/02/05 27/12/04 05/08/04 - -
Price 1.28 1.39 1.48 1.78 1.88 3.66 0.00 -
P/RPS 0.74 1.31 1.16 0.78 0.78 0.94 0.00 -
P/EPS 12.75 -11.58 -9.25 31.34 94.63 257.75 0.00 -
EY 7.84 -8.63 -10.81 3.19 1.06 0.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 1.01 1.51 1.66 2.06 0.00 -

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