[ZECON] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 110.77%
YoY- 818.36%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 178,626 163,317 154,178 142,314 139,406 123,433 134,053 21.06%
PBT 19,672 17,443 7,371 6,476 5,177 2,545 3,153 238.53%
Tax -3,495 -5,522 -617 -596 -2,300 -520 1,307 -
NP 16,177 11,921 6,754 5,880 2,877 2,025 4,460 135.88%
-
NP to SH 15,727 8,978 6,712 5,501 2,610 1,084 1,892 309.81%
-
Tax Rate 17.77% 31.66% 8.37% 9.20% 44.43% 20.43% -41.45% -
Total Cost 162,449 151,396 147,424 136,434 136,529 121,408 129,593 16.24%
-
Net Worth 173,244 174,977 123,991 168,794 198,994 157,877 157,470 6.56%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 173,244 174,977 123,991 168,794 198,994 157,877 157,470 6.56%
NOSH 119,479 119,032 84,347 112,529 147,403 111,181 109,354 6.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.06% 7.30% 4.38% 4.13% 2.06% 1.64% 3.33% -
ROE 9.08% 5.13% 5.41% 3.26% 1.31% 0.69% 1.20% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 149.50 137.20 182.79 126.47 94.57 111.02 122.59 14.13%
EPS 13.16 7.54 7.96 4.89 1.77 0.97 1.73 286.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.47 1.47 1.50 1.35 1.42 1.44 0.46%
Adjusted Per Share Value based on latest NOSH - 112,529
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.71 110.37 104.19 96.17 94.21 83.41 90.59 21.06%
EPS 10.63 6.07 4.54 3.72 1.76 0.73 1.28 309.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1707 1.1825 0.8379 1.1407 1.3448 1.0669 1.0641 6.56%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.55 0.53 0.56 0.63 0.61 0.52 0.46 -
P/RPS 0.37 0.39 0.31 0.50 0.64 0.47 0.38 -1.76%
P/EPS 4.18 7.03 7.04 12.89 34.45 53.33 26.59 -70.83%
EY 23.93 14.23 14.21 7.76 2.90 1.87 3.76 243.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.38 0.42 0.45 0.37 0.32 12.12%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 23/08/10 25/05/10 25/02/10 25/11/09 13/08/09 26/05/09 -
Price 0.55 0.51 0.48 0.51 0.61 0.59 0.49 -
P/RPS 0.37 0.37 0.26 0.40 0.64 0.53 0.40 -5.06%
P/EPS 4.18 6.76 6.03 10.43 34.45 60.51 28.32 -72.03%
EY 23.93 14.79 16.58 9.59 2.90 1.65 3.53 257.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.35 0.33 0.34 0.45 0.42 0.34 7.68%

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