[ZECON] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -8.54%
YoY- 240.54%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,143 7,010 13,308 27,505 66,809 19,314 23,317 -28.32%
PBT -4,669 -4,839 -3,877 958 17,221 -1,796 -2,993 34.47%
Tax 0 -4 -1 9,231 -6,216 -5 63 -
NP -4,669 -4,843 -3,878 10,189 11,005 -1,801 -2,930 36.38%
-
NP to SH -4,699 -4,874 -3,858 10,189 11,140 -1,886 -2,930 36.97%
-
Tax Rate - - - -963.57% 36.10% - - -
Total Cost 18,812 11,853 17,186 17,316 55,804 21,115 26,247 -19.89%
-
Net Worth 132,490 136,860 141,254 154,646 138,697 136,735 107,677 14.81%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 132,490 136,860 141,254 154,646 138,697 136,735 107,677 14.81%
NOSH 88,327 88,297 88,283 88,369 88,342 94,300 73,250 13.27%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -33.01% -69.09% -29.14% 37.04% 16.47% -9.32% -12.57% -
ROE -3.55% -3.56% -2.73% 6.59% 8.03% -1.38% -2.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.01 7.94 15.07 31.13 75.62 20.48 31.83 -36.72%
EPS -5.32 -5.52 -4.37 11.53 12.61 -2.13 -4.00 20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.55 1.60 1.75 1.57 1.45 1.47 1.35%
Adjusted Per Share Value based on latest NOSH - 88,369
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.56 4.74 8.99 18.59 45.15 13.05 15.76 -28.31%
EPS -3.18 -3.29 -2.61 6.89 7.53 -1.27 -1.98 37.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8953 0.9249 0.9546 1.0451 0.9373 0.924 0.7277 14.80%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.32 1.34 1.41 1.39 1.33 1.42 1.68 -
P/RPS 8.24 16.88 9.35 4.47 1.76 6.93 5.28 34.50%
P/EPS -24.81 -24.28 -32.27 12.06 10.55 -71.00 -42.00 -29.57%
EY -4.03 -4.12 -3.10 8.29 9.48 -1.41 -2.38 42.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.86 0.88 0.79 0.85 0.98 1.14 -15.83%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 28/08/06 09/06/06 23/02/06 30/11/05 24/08/05 15/06/05 -
Price 1.34 1.35 1.38 1.40 1.28 1.39 1.48 -
P/RPS 8.37 17.00 9.15 4.50 1.69 6.79 4.65 47.91%
P/EPS -25.19 -24.46 -31.58 12.14 10.15 -69.50 -37.00 -22.59%
EY -3.97 -4.09 -3.17 8.24 9.85 -1.44 -2.70 29.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 0.86 0.80 0.82 0.96 1.01 -8.07%

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