[ZECON] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[ZECON] ZECON BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 9.05%
YoY- -15.92%
Quarter Report
Latest QR
Upcoming QR
ZECON's Result
ZECON's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 120,891 127,864 133,001 133,001 133,001 122,127 145,116 -11.41%
PBT 2,479 609 3,649 3,649 3,649 8,724 6,164 -45.36%
Tax -4,313 -4,698 -2,523 -2,523 -2,523 -3,924 -5,356 -13.38%
NP -1,834 -4,089 1,126 1,126 1,126 4,800 808 -
-
NP to SH -869 -3,445 1,373 1,373 1,259 4,892 687 -
-
Tax Rate 173.98% 771.43% 69.14% 69.14% 69.14% 44.98% 86.89% -
Total Cost 122,725 131,953 131,875 131,875 131,875 117,327 144,308 -10.19%
-
Net Worth 146,486 144,158 119,130 146,773 147,959 163,629 163,777 -7.13%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 146,486 144,158 119,130 146,773 147,959 163,629 163,777 -7.13%
NOSH 119,094 119,139 119,130 119,328 118,367 119,437 119,545 -0.25%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -1.52% -3.20% 0.85% 0.85% 0.85% 3.93% 0.56% -
ROE -0.59% -2.39% 1.15% 0.94% 0.85% 2.99% 0.42% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 101.51 107.32 111.64 111.46 112.36 102.25 121.39 -11.19%
EPS -0.73 -2.89 1.15 1.15 1.06 4.10 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.21 1.00 1.23 1.25 1.37 1.37 -6.90%
Adjusted Per Share Value based on latest NOSH - 119,328
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 81.70 86.41 89.88 89.88 89.88 82.53 98.07 -11.41%
EPS -0.59 -2.33 0.93 0.93 0.85 3.31 0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9899 0.9742 0.8051 0.9919 0.9999 1.1058 1.1068 -7.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.42 0.47 0.50 0.50 0.59 0.44 0.465 -
P/RPS 0.41 0.44 0.45 0.45 0.53 0.43 0.38 5.17%
P/EPS -57.56 -16.25 43.38 43.46 55.47 10.74 80.92 -
EY -1.74 -6.15 2.31 2.30 1.80 9.31 1.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.50 0.41 0.47 0.32 0.34 0.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 30/08/12 30/05/12 27/02/12 24/11/11 23/08/11 -
Price 0.37 0.41 0.45 0.43 0.56 0.61 0.61 -
P/RPS 0.36 0.38 0.40 0.39 0.50 0.60 0.50 -19.58%
P/EPS -50.71 -14.18 39.04 37.37 52.65 14.89 106.15 -
EY -1.97 -7.05 2.56 2.68 1.90 6.71 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.34 0.45 0.35 0.45 0.45 0.45 -23.59%

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