[ZENTECH] QoQ Quarter Result on 31-Oct-2012 [#1]

Stock
[ZENTECH] ZEN TECH INTERNATIONAL BERHAD
Announcement Date
28-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -2945.45%
YoY- -689.08%
Quarter Report
Latest QR
Upcoming QR
ZENTECH's Result
ZENTECH's Financial Summary
View:
Show?
Quarter Result
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Revenue 2,555 1,032 1,072 8 1,827 1,253 1,201 65.48%
PBT 1,013 27 23 -939 33 30 166 234.30%
Tax 0 0 0 0 0 0 0 -
NP 1,013 27 23 -939 33 30 166 234.30%
-
NP to SH 1,013 27 23 -939 33 30 166 234.30%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost 1,542 1,005 1,049 947 1,794 1,223 1,035 30.47%
-
Net Worth 7,597 7,020 5,957 6,547 6,490 8,805 6,438 11.67%
Dividend
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Net Worth 7,597 7,020 5,957 6,547 6,490 8,805 6,438 11.67%
NOSH 126,624 135,000 115,000 126,891 110,000 150,000 118,571 4.48%
Ratio Analysis
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
NP Margin 39.65% 2.62% 2.15% -11,737.50% 1.81% 2.39% 13.82% -
ROE 13.33% 0.38% 0.39% -14.34% 0.51% 0.34% 2.58% -
Per Share
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 2.02 0.76 0.93 0.01 1.66 0.84 1.01 58.80%
EPS 0.80 0.02 0.02 -0.74 0.03 0.02 0.14 219.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.052 0.0518 0.0516 0.059 0.0587 0.0543 6.88%
Adjusted Per Share Value based on latest NOSH - 126,891
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
RPS 0.08 0.03 0.03 0.00 0.06 0.04 0.04 58.80%
EPS 0.03 0.00 0.00 -0.03 0.00 0.00 0.01 108.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0024 0.0022 0.0019 0.0021 0.0021 0.0028 0.0021 9.31%
Price Multiplier on Financial Quarter End Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 -
Price 0.14 0.145 0.145 0.13 0.12 0.12 0.08 -
P/RPS 6.94 18.97 15.56 2,061.99 7.22 14.37 7.90 -8.28%
P/EPS 17.50 725.00 725.00 -17.57 400.00 600.00 57.14 -54.59%
EY 5.71 0.14 0.14 -5.69 0.25 0.17 1.75 120.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 2.79 2.80 2.52 2.03 2.04 1.47 35.98%
Price Multiplier on Announcement Date
31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 CAGR
Date 25/09/13 20/06/13 26/03/13 28/12/12 27/09/12 28/06/12 30/03/12 -
Price 0.165 0.095 0.15 0.14 0.14 0.12 0.12 -
P/RPS 8.18 12.43 16.09 2,220.61 8.43 14.37 11.85 -21.91%
P/EPS 20.63 475.00 750.00 -18.92 466.67 600.00 85.71 -61.33%
EY 4.85 0.21 0.13 -5.29 0.21 0.17 1.17 158.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 1.83 2.90 2.71 2.37 2.04 2.21 15.70%

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