[ZECON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
09-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -193.45%
YoY- -31.67%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,254 45,948 40,636 53,232 136,945 145,920 85,262 -34.37%
PBT 10,065 -17,846 -17,432 -15,508 13,390 8,274 -9,578 -
Tax 135 -6 -10 -4 3,005 0 -20 -
NP 10,200 -17,853 -17,442 -15,512 16,395 8,274 -9,598 -
-
NP to SH 10,157 -17,908 -17,464 -15,432 16,513 8,432 -9,632 -
-
Tax Rate -1.34% - - - -22.44% 0.00% - -
Total Cost 35,054 63,801 58,078 68,744 120,550 137,645 94,860 -48.41%
-
Net Worth 124,561 132,542 136,989 141,254 140,300 131,854 116,386 4.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 124,561 132,542 136,989 141,254 140,300 131,854 116,386 4.61%
NOSH 88,341 88,361 88,380 88,283 85,030 83,984 80,266 6.58%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.54% -38.86% -42.92% -29.14% 11.97% 5.67% -11.26% -
ROE 8.15% -13.51% -12.75% -10.92% 11.77% 6.39% -8.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.23 52.00 45.98 60.30 161.05 173.75 106.22 -38.41%
EPS 11.50 -20.27 -19.76 -17.48 19.42 10.04 -11.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.50 1.55 1.60 1.65 1.57 1.45 -1.84%
Adjusted Per Share Value based on latest NOSH - 88,283
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.58 31.05 27.46 35.97 92.54 98.61 57.62 -34.37%
EPS 6.86 -12.10 -11.80 -10.43 11.16 5.70 -6.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8418 0.8957 0.9257 0.9546 0.9481 0.891 0.7865 4.62%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.49 1.32 1.34 1.41 1.39 1.33 1.42 -
P/RPS 2.91 2.54 2.91 2.34 0.86 0.77 1.34 67.46%
P/EPS 12.96 -6.51 -6.78 -8.07 7.16 13.25 -11.83 -
EY 7.72 -15.35 -14.75 -12.40 13.97 7.55 -8.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 0.86 0.88 0.84 0.85 0.98 5.35%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 28/08/06 09/06/06 23/02/06 30/11/05 24/08/05 -
Price 1.29 1.34 1.35 1.38 1.40 1.28 1.39 -
P/RPS 2.52 2.58 2.94 2.29 0.87 0.74 1.31 54.49%
P/EPS 11.22 -6.61 -6.83 -7.89 7.21 12.75 -11.58 -
EY 8.91 -15.12 -14.64 -12.67 13.87 7.84 -8.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.89 0.87 0.86 0.85 0.82 0.96 -3.49%

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