[ZECON] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 113.31%
YoY- 147.48%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 83,014 71,313 44,910 17,420 633,091 562,361 328,157 -59.90%
PBT 22,251 21,773 13,617 9,847 31,795 26,555 10,892 60.79%
Tax -373 -163 -128 -1 -12,933 -9,766 -3,520 -77.51%
NP 21,878 21,610 13,489 9,846 18,862 16,789 7,372 106.10%
-
NP to SH -4,201 -922 -1,809 2,569 -19,302 -3,282 -3,788 7.12%
-
Tax Rate 1.68% 0.75% 0.94% 0.01% 40.68% 36.78% 32.32% -
Total Cost 61,136 49,703 31,421 7,574 614,229 545,572 320,785 -66.78%
-
Net Worth 229,949 232,885 231,411 235,820 233,710 253,679 252,207 -5.95%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 229,949 232,885 231,411 235,820 233,710 253,679 252,207 -5.95%
NOSH 147,403 147,403 147,403 147,403 146,703 144,188 144,118 1.50%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 26.35% 30.30% 30.04% 56.52% 2.98% 2.99% 2.25% -
ROE -1.83% -0.40% -0.78% 1.09% -8.26% -1.29% -1.50% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.32 48.38 30.47 11.82 438.84 390.16 227.70 -60.49%
EPS -2.85 -0.63 -1.23 1.74 -13.38 -2.28 -2.63 5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.58 1.57 1.60 1.62 1.76 1.75 -7.35%
Adjusted Per Share Value based on latest NOSH - 147,403
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 56.10 48.19 30.35 11.77 427.83 380.03 221.76 -59.90%
EPS -2.84 -0.62 -1.22 1.74 -13.04 -2.22 -2.56 7.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5539 1.5738 1.5638 1.5936 1.5794 1.7143 1.7044 -5.96%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.39 0.375 0.40 0.385 0.405 0.45 0.44 -
P/RPS 0.69 0.78 1.31 3.26 0.09 0.12 0.19 135.70%
P/EPS -13.68 -59.95 -32.59 22.09 -3.03 -19.76 -16.74 -12.55%
EY -7.31 -1.67 -3.07 4.53 -33.04 -5.06 -5.97 14.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.25 0.24 0.25 0.26 0.25 0.00%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 29/11/22 25/08/22 26/05/22 23/02/22 25/11/21 26/08/21 -
Price 0.40 0.385 0.385 0.395 0.40 0.46 0.44 -
P/RPS 0.71 0.80 1.26 3.34 0.09 0.12 0.19 140.22%
P/EPS -14.04 -61.55 -31.37 22.66 -2.99 -20.20 -16.74 -11.03%
EY -7.13 -1.62 -3.19 4.41 -33.45 -4.95 -5.97 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.24 0.25 0.25 0.25 0.26 0.25 2.64%

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