[ZECON] QoQ Quarter Result on 31-Mar-2012 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -66.03%
YoY- 137.35%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 40,547 31,674 24,185 24,485 47,520 36,811 24,185 40.90%
PBT 3,458 -1,235 116 140 1,588 1,805 116 851.57%
Tax -556 -2,328 -1,429 0 -941 -153 -1,429 -46.55%
NP 2,902 -3,563 -1,313 140 647 1,652 -1,313 -
-
NP to SH 3,156 -2,907 -1,315 197 580 1,911 -1,315 -
-
Tax Rate 16.08% - 1,231.90% 0.00% 59.26% 8.48% 1,231.90% -
Total Cost 37,645 35,237 25,498 24,345 46,873 35,159 25,498 29.50%
-
Net Worth 146,486 144,158 119,130 146,773 147,959 163,629 163,777 -7.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 146,486 144,158 119,130 146,773 147,959 163,629 163,777 -7.13%
NOSH 119,094 119,139 119,130 119,328 118,367 119,437 119,545 -0.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.16% -11.25% -5.43% 0.57% 1.36% 4.49% -5.43% -
ROE 2.15% -2.02% -1.10% 0.13% 0.39% 1.17% -0.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 34.05 26.59 20.30 20.52 40.15 30.82 20.23 41.27%
EPS 2.65 -2.44 -1.10 0.17 0.49 1.60 -1.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.00 1.23 1.25 1.37 1.37 -6.90%
Adjusted Per Share Value based on latest NOSH - 119,328
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 27.40 21.40 16.34 16.55 32.11 24.88 16.34 40.92%
EPS 2.13 -1.96 -0.89 0.13 0.39 1.29 -0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9899 0.9742 0.8051 0.9919 0.9999 1.1058 1.1068 -7.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.47 0.50 0.50 0.59 0.44 0.465 -
P/RPS 1.23 1.77 2.46 2.44 1.47 1.43 2.30 -33.99%
P/EPS 15.85 -19.26 -45.30 302.86 120.41 27.50 -42.27 -
EY 6.31 -5.19 -2.21 0.33 0.83 3.64 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.50 0.41 0.47 0.32 0.34 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.37 0.41 0.45 0.43 0.56 0.61 0.61 -
P/RPS 1.09 1.54 2.22 2.10 1.39 1.98 3.02 -49.15%
P/EPS 13.96 -16.80 -40.77 260.46 114.29 38.13 -55.45 -
EY 7.16 -5.95 -2.45 0.38 0.88 2.62 -1.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.45 0.35 0.45 0.45 0.45 -23.59%

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