[ZECON] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -88.91%
YoY- -68.3%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 122,127 145,116 166,326 172,985 178,626 163,317 154,178 -14.37%
PBT 8,724 6,164 6,887 6,962 19,672 17,443 7,371 11.87%
Tax -3,924 -5,356 -5,220 -5,241 -3,495 -5,522 -617 242.87%
NP 4,800 808 1,667 1,721 16,177 11,921 6,754 -20.34%
-
NP to SH 4,892 687 1,633 1,744 15,727 8,978 6,712 -18.99%
-
Tax Rate 44.98% 86.89% 75.79% 75.28% 17.77% 31.66% 8.37% -
Total Cost 117,327 144,308 164,659 171,264 162,449 151,396 147,424 -14.10%
-
Net Worth 163,629 163,777 69,166 166,615 173,244 174,977 123,991 20.29%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 163,629 163,777 69,166 166,615 173,244 174,977 123,991 20.29%
NOSH 119,437 119,545 69,166 119,011 119,479 119,032 84,347 26.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.93% 0.56% 1.00% 0.99% 9.06% 7.30% 4.38% -
ROE 2.99% 0.42% 2.36% 1.05% 9.08% 5.13% 5.41% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 102.25 121.39 240.47 145.35 149.50 137.20 182.79 -32.08%
EPS 4.10 0.57 2.36 1.47 13.16 7.54 7.96 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.00 1.40 1.45 1.47 1.47 -4.58%
Adjusted Per Share Value based on latest NOSH - 119,011
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 82.53 98.07 112.40 116.90 120.71 110.37 104.19 -14.37%
EPS 3.31 0.46 1.10 1.18 10.63 6.07 4.54 -18.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1058 1.1068 0.4674 1.1259 1.1707 1.1825 0.8379 20.29%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.44 0.465 0.54 0.48 0.55 0.53 0.56 -
P/RPS 0.43 0.38 0.22 0.33 0.37 0.39 0.31 24.35%
P/EPS 10.74 80.92 22.87 32.76 4.18 7.03 7.04 32.48%
EY 9.31 1.24 4.37 3.05 23.93 14.23 14.21 -24.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.54 0.34 0.38 0.36 0.38 -10.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 23/08/11 25/05/11 28/02/11 30/11/10 23/08/10 25/05/10 -
Price 0.61 0.61 0.465 0.55 0.55 0.51 0.48 -
P/RPS 0.60 0.50 0.19 0.38 0.37 0.37 0.26 74.54%
P/EPS 14.89 106.15 19.70 37.53 4.18 6.76 6.03 82.59%
EY 6.71 0.94 5.08 2.66 23.93 14.79 16.58 -45.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.47 0.39 0.38 0.35 0.33 22.94%

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