[ZECON] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -19.37%
YoY- -137.59%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 633,091 749,814 656,314 1,059,324 477,691 317,160 507,514 15.83%
PBT 31,795 35,406 21,784 39,040 -4,413 -23,104 57,940 -32.89%
Tax -12,933 -13,021 -7,040 -14,116 -7,015 -3,940 -9,995 18.68%
NP 18,862 22,385 14,744 24,924 -11,428 -27,044 47,945 -46.21%
-
NP to SH -19,302 -4,376 -7,576 -21,644 -18,132 -25,144 39,744 -
-
Tax Rate 40.68% 36.78% 32.32% 36.16% - - 17.25% -
Total Cost 614,229 727,429 641,570 1,034,400 489,120 344,204 459,569 21.27%
-
Net Worth 233,710 253,679 252,207 250,766 249,324 249,324 259,413 -6.70%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 233,710 253,679 252,207 250,766 249,324 249,324 259,413 -6.70%
NOSH 146,703 144,188 144,118 144,118 144,118 144,118 144,118 1.18%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.98% 2.99% 2.25% 2.35% -2.39% -8.53% 9.45% -
ROE -8.26% -1.73% -3.00% -8.63% -7.27% -10.08% 15.32% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 438.84 520.21 455.40 735.04 331.46 220.07 352.15 15.75%
EPS -13.38 -3.04 -5.26 -15.00 -12.58 -17.44 27.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.76 1.75 1.74 1.73 1.73 1.80 -6.76%
Adjusted Per Share Value based on latest NOSH - 144,118
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 427.83 506.71 443.52 715.86 322.81 214.33 342.96 15.83%
EPS -13.04 -2.96 -5.12 -14.63 -12.25 -16.99 26.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5794 1.7143 1.7044 1.6946 1.6849 1.6849 1.753 -6.69%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.405 0.45 0.44 0.495 0.52 0.46 0.55 -
P/RPS 0.09 0.09 0.10 0.07 0.16 0.21 0.16 -31.78%
P/EPS -3.03 -14.82 -8.37 -3.30 -4.13 -2.64 1.99 -
EY -33.04 -6.75 -11.95 -30.34 -24.19 -37.93 50.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.28 0.30 0.27 0.31 -13.32%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 26/08/21 25/05/21 25/02/21 26/11/20 28/08/20 -
Price 0.40 0.46 0.44 0.00 0.475 0.485 0.59 -
P/RPS 0.09 0.09 0.10 0.00 0.14 0.22 0.17 -34.48%
P/EPS -2.99 -15.15 -8.37 0.00 -3.78 -2.78 2.14 -
EY -33.45 -6.60 -11.95 0.00 -26.49 -35.97 46.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.25 0.00 0.27 0.28 0.33 -16.85%

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