[ZECON] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 26.86%
YoY- 54.1%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 77,656 78,561 62,820 69,044 59,125 45,254 61,966 16.22%
PBT 1,086 7,291 20,601 21,939 17,842 10,065 -12,427 -
Tax 298 -2,302 -1,723 -1,718 -2,464 135 9,226 -89.83%
NP 1,384 4,989 18,878 20,221 15,378 10,200 -3,201 -
-
NP to SH 596 4,193 18,096 19,412 15,302 10,157 -3,242 -
-
Tax Rate -27.44% 31.57% 8.36% 7.83% 13.81% -1.34% - -
Total Cost 76,272 73,572 43,942 48,823 43,747 35,054 65,167 11.04%
-
Net Worth 153,999 109,190 147,660 156,881 152,765 88,352 132,490 10.53%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 153,999 109,190 147,660 156,881 152,765 88,352 132,490 10.53%
NOSH 108,450 109,190 108,574 108,194 104,634 88,352 88,327 14.64%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 1.78% 6.35% 30.05% 29.29% 26.01% 22.54% -5.17% -
ROE 0.39% 3.84% 12.26% 12.37% 10.02% 11.50% -2.45% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 71.60 71.95 57.86 63.81 56.51 51.22 70.16 1.36%
EPS 0.55 3.84 16.67 17.94 14.62 11.50 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.00 1.36 1.45 1.46 1.00 1.50 -3.58%
Adjusted Per Share Value based on latest NOSH - 108,194
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 52.49 53.10 42.46 46.66 39.96 30.59 41.88 16.23%
EPS 0.40 2.83 12.23 13.12 10.34 6.86 -2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0408 0.738 0.998 1.0603 1.0325 0.5971 0.8955 10.53%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.84 1.04 1.21 1.23 1.21 1.49 1.32 -
P/RPS 1.17 1.45 2.09 1.93 2.14 2.91 1.88 -27.08%
P/EPS 152.85 27.08 7.26 6.86 8.27 12.96 -35.96 -
EY 0.65 3.69 13.77 14.59 12.09 7.72 -2.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 1.04 0.89 0.85 0.83 1.49 0.88 -23.37%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 19/02/08 22/11/07 29/08/07 24/05/07 28/02/07 21/11/06 -
Price 0.63 1.00 1.09 1.37 1.20 1.29 1.34 -
P/RPS 0.88 1.39 1.88 2.15 2.12 2.52 1.91 -40.31%
P/EPS 114.64 26.04 6.54 7.64 8.21 11.22 -36.51 -
EY 0.87 3.84 15.29 13.10 12.19 8.91 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.00 0.80 0.94 0.82 1.29 0.89 -37.44%

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