[ZECON] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[ZECON] ZECON BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 74.78%
YoY- -169.02%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 156,357 159,175 124,481 120,891 127,864 133,001 133,001 11.37%
PBT -14,314 -14,576 2,505 2,479 609 3,649 3,649 -
Tax -5,210 -7,338 -5,821 -4,313 -4,698 -2,523 -2,523 62.08%
NP -19,524 -21,914 -3,316 -1,834 -4,089 1,126 1,126 -
-
NP to SH -19,812 -22,506 -2,126 -869 -3,445 1,373 1,373 -
-
Tax Rate - - 232.38% 173.98% 771.43% 69.14% 69.14% -
Total Cost 175,881 181,089 127,797 122,725 131,953 131,875 131,875 21.14%
-
Net Worth 106,499 107,218 142,921 146,486 144,158 119,130 146,773 -19.23%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 106,499 107,218 142,921 146,486 144,158 119,130 146,773 -19.23%
NOSH 118,333 119,131 119,101 119,094 119,139 119,130 119,328 -0.55%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -12.49% -13.77% -2.66% -1.52% -3.20% 0.85% 0.85% -
ROE -18.60% -20.99% -1.49% -0.59% -2.39% 1.15% 0.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 132.13 133.61 104.52 101.51 107.32 111.64 111.46 11.99%
EPS -16.74 -18.89 -1.79 -0.73 -2.89 1.15 1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.90 1.20 1.23 1.21 1.00 1.23 -18.78%
Adjusted Per Share Value based on latest NOSH - 119,094
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 105.66 107.57 84.12 81.70 86.41 89.88 89.88 11.37%
EPS -13.39 -15.21 -1.44 -0.59 -2.33 0.93 0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7197 0.7246 0.9658 0.9899 0.9742 0.8051 0.9919 -19.23%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.745 0.535 0.46 0.42 0.47 0.50 0.50 -
P/RPS 0.56 0.40 0.44 0.41 0.44 0.45 0.45 15.68%
P/EPS -4.45 -2.83 -25.77 -57.56 -16.25 43.38 43.46 -
EY -22.47 -35.31 -3.88 -1.74 -6.15 2.31 2.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.38 0.34 0.39 0.50 0.41 59.95%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 27/05/13 28/02/13 26/11/12 30/08/12 30/05/12 -
Price 0.77 0.735 0.525 0.37 0.41 0.45 0.43 -
P/RPS 0.58 0.55 0.50 0.36 0.38 0.40 0.39 30.25%
P/EPS -4.60 -3.89 -29.41 -50.71 -14.18 39.04 37.37 -
EY -21.74 -25.70 -3.40 -1.97 -7.05 2.56 2.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 0.44 0.30 0.34 0.45 0.35 81.99%

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