[ZECON] QoQ Cumulative 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- 281.53%
YoY- -5.81%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 109,440 42,631 23,317 167,063 130,625 88,533 47,253 74.96%
PBT 6,206 -4,789 -2,993 7,429 1,606 489 164 1024.65%
Tax 0 -10 63 -3,297 -523 -166 -75 -
NP 6,206 -4,799 -2,930 4,132 1,083 323 89 1589.76%
-
NP to SH 6,324 -4,816 -2,930 4,132 1,083 323 89 1611.09%
-
Tax Rate 0.00% - - 44.38% 32.57% 33.95% 45.73% -
Total Cost 103,234 47,430 26,247 162,931 129,542 88,210 47,164 68.50%
-
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 4.80% -4.14% -2.72% 4.81% 1.32% 0.40% 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 130.31 53.11 31.83 229.67 179.71 194.61 63.71 61.06%
EPS 7.53 -5.89 -4.00 5.69 1.49 0.71 0.12 1475.12%
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 73.96 28.81 15.76 112.90 88.27 59.83 31.93 74.97%
EPS 4.27 -3.25 -1.98 2.79 0.73 0.22 0.06 1612.86%
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 1.02 2.67 5.28 0.82 1.03 1.70 6.28 -70.19%
P/EPS 17.66 -23.67 -42.00 33.10 124.16 464.79 3,333.33 -96.95%
EY 5.66 -4.23 -2.38 3.02 0.81 0.22 0.03 3179.03%
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 0.98 2.62 4.65 0.78 1.05 1.88 0.00 -
P/EPS 17.00 -23.17 -37.00 31.34 126.17 515.49 0.00 -
EY 5.88 -4.32 -2.70 3.19 0.79 0.19 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