[ZECON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[ZECON] ZECON BHD
Announcement Date
09-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -5.62%
YoY- 1375.85%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,254 61,966 114,632 126,936 136,945 176,933 152,216 -55.35%
PBT 10,065 -12,427 9,463 12,506 13,390 17,238 1,134 326.97%
Tax 135 9,226 3,010 3,009 3,073 -7,972 -2,113 -
NP 10,200 -3,201 12,473 15,515 16,463 9,266 -979 -
-
NP to SH 10,157 -3,242 12,597 15,585 16,513 9,316 -1,064 -
-
Tax Rate -1.34% - -31.81% -24.06% -22.95% 46.25% 186.33% -
Total Cost 35,054 65,167 102,159 111,421 120,482 167,667 153,195 -62.48%
-
Net Worth 88,352 132,490 136,860 141,254 154,646 138,697 136,735 -25.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 88,352 132,490 136,860 141,254 154,646 138,697 136,735 -25.19%
NOSH 88,352 88,327 88,297 88,283 88,369 88,342 94,300 -4.23%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 22.54% -5.17% 10.88% 12.22% 12.02% 5.24% -0.64% -
ROE 11.50% -2.45% 9.20% 11.03% 10.68% 6.72% -0.78% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 51.22 70.16 129.83 143.78 154.97 200.28 161.42 -53.38%
EPS 11.50 -3.67 14.27 17.65 18.69 10.55 -1.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.55 1.60 1.75 1.57 1.45 -21.88%
Adjusted Per Share Value based on latest NOSH - 88,283
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 30.58 41.88 77.47 85.78 92.54 119.57 102.86 -55.35%
EPS 6.86 -2.19 8.51 10.53 11.16 6.30 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5971 0.8953 0.9249 0.9546 1.0451 0.9373 0.924 -25.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.49 1.32 1.34 1.41 1.39 1.33 1.42 -
P/RPS 2.91 1.88 1.03 0.98 0.90 0.66 0.88 121.47%
P/EPS 12.96 -35.96 9.39 7.99 7.44 12.61 -125.85 -
EY 7.72 -2.78 10.65 12.52 13.44 7.93 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.88 0.86 0.88 0.79 0.85 0.98 32.12%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 21/11/06 28/08/06 09/06/06 23/02/06 30/11/05 24/08/05 -
Price 1.29 1.34 1.35 1.38 1.40 1.28 1.39 -
P/RPS 2.52 1.91 1.04 0.96 0.90 0.64 0.86 104.37%
P/EPS 11.22 -36.51 9.46 7.82 7.49 12.14 -123.19 -
EY 8.91 -2.74 10.57 12.79 13.35 8.24 -0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.89 0.87 0.86 0.80 0.82 0.96 21.70%

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