[ZECON] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
05-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -12.12%
YoY- -61.74%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
Revenue 174,182 198,118 177,878 216,847 211,826 210,884 190,331 -6.85%
PBT 3,255 6,412 1,770 5,414 6,232 7,946 7,886 -50.75%
Tax -2,199 -2,337 -598 -1,622 -1,917 -2,394 -2,356 -5.37%
NP 1,056 4,075 1,172 3,792 4,315 5,552 5,530 -73.42%
-
NP to SH 1,056 4,075 1,172 3,792 4,315 5,552 5,530 -73.42%
-
Tax Rate 67.56% 36.45% 33.79% 29.96% 30.76% 30.13% 29.88% -
Total Cost 173,126 194,043 176,706 213,055 207,511 205,332 184,801 -5.08%
-
Net Worth 107,677 85,173 81,790 45,882 0 79,250 45,006 101.02%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
Net Worth 107,677 85,173 81,790 45,882 0 79,250 45,006 101.02%
NOSH 73,250 72,798 72,380 45,882 74,166 44,499 45,006 47.68%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
NP Margin 0.61% 2.06% 0.66% 1.75% 2.04% 2.63% 2.91% -
ROE 0.98% 4.78% 1.43% 8.26% 0.00% 7.01% 12.29% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
RPS 237.79 272.15 245.75 472.62 285.61 473.90 422.90 -36.92%
EPS 1.44 5.60 1.62 8.26 5.82 12.48 12.29 -82.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.17 1.13 1.00 0.00 1.7809 1.00 36.12%
Adjusted Per Share Value based on latest NOSH - 45,882
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
RPS 117.71 133.88 120.21 146.54 143.15 142.51 128.62 -6.84%
EPS 0.71 2.75 0.79 2.56 2.92 3.75 3.74 -73.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7277 0.5756 0.5527 0.3101 0.00 0.5356 0.3041 101.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 -
Price 1.68 1.88 1.85 3.30 4.00 4.12 4.06 -
P/RPS 0.71 0.69 0.75 0.70 1.40 0.87 0.96 -21.45%
P/EPS 116.53 33.59 114.25 39.93 68.75 33.02 33.04 174.25%
EY 0.86 2.98 0.88 2.50 1.45 3.03 3.03 -63.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.61 1.64 3.30 0.00 2.31 4.06 -63.82%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 24/03/04 31/12/03 CAGR
Date 15/06/05 - - - - 24/05/04 25/02/04 -
Price 1.48 0.00 0.00 0.00 0.00 3.60 4.20 -
P/RPS 0.62 0.00 0.00 0.00 0.00 0.76 0.99 -31.24%
P/EPS 102.66 0.00 0.00 0.00 0.00 28.85 34.18 141.16%
EY 0.97 0.00 0.00 0.00 0.00 3.47 2.93 -58.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.00 0.00 0.00 0.00 2.02 4.20 -68.04%

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