[ZECON] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 157.4%
YoY- -66.75%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 113,974 97,340 97,940 172,985 181,785 153,078 124,576 -5.75%
PBT 2,748 512 560 6,968 398 2,108 860 116.78%
Tax -2,109 -2,858 0 -5,241 -3,865 -2,628 -84 755.74%
NP 638 -2,346 560 1,727 -3,466 -520 776 -12.22%
-
NP to SH 905 -2,464 332 1,829 -3,186 -192 776 10.78%
-
Tax Rate 76.75% 558.20% 0.00% 75.22% 971.11% 124.67% 9.77% -
Total Cost 113,336 99,686 97,380 171,258 185,251 153,598 123,800 -5.71%
-
Net Worth 163,198 163,867 94,758 166,272 173,274 176,400 123,991 20.08%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 163,198 163,867 94,758 166,272 173,274 176,400 123,991 20.08%
NOSH 119,122 119,611 69,166 118,766 119,499 120,000 84,347 25.85%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.56% -2.41% 0.57% 1.00% -1.91% -0.34% 0.62% -
ROE 0.55% -1.50% 0.35% 1.10% -1.84% -0.11% 0.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 95.68 81.38 141.60 145.65 152.12 127.56 147.69 -25.10%
EPS 0.76 -2.06 0.48 1.54 -2.68 -0.16 0.92 -11.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.37 1.40 1.45 1.47 1.47 -4.58%
Adjusted Per Share Value based on latest NOSH - 119,011
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.02 65.78 66.19 116.90 122.85 103.45 84.19 -5.75%
EPS 0.61 -1.67 0.22 1.24 -2.15 -0.13 0.52 11.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1029 1.1074 0.6404 1.1236 1.1709 1.1921 0.8379 20.08%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.465 0.54 0.48 0.55 0.53 0.56 -
P/RPS 0.46 0.57 0.38 0.33 0.36 0.42 0.38 13.57%
P/EPS 57.89 -22.57 112.50 31.17 -20.63 -331.25 60.87 -3.28%
EY 1.73 -4.43 0.89 3.21 -4.85 -0.30 1.64 3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.39 0.34 0.38 0.36 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 25/05/11 28/02/11 30/11/10 23/08/10 25/05/10 -
Price 0.61 0.61 0.465 0.55 0.55 0.51 0.48 -
P/RPS 0.64 0.75 0.33 0.38 0.36 0.40 0.32 58.67%
P/EPS 80.26 -29.61 96.88 35.71 -20.63 -318.75 52.17 33.23%
EY 1.25 -3.38 1.03 2.80 -4.85 -0.31 1.92 -24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.34 0.39 0.38 0.35 0.33 22.94%

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